[PPG] QoQ TTM Result on 31-Mar-2011 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 13.03%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 57,583 53,057 53,724 51,456 52,766 50,630 51,590 7.58%
PBT 5,583 5,094 7,355 7,608 7,267 6,285 6,153 -6.25%
Tax -1,634 -1,488 -2,737 -2,590 -2,842 -2,348 -1,785 -5.70%
NP 3,949 3,606 4,618 5,018 4,425 3,937 4,368 -6.48%
-
NP to SH 4,174 3,797 4,648 5,040 4,459 3,908 4,364 -2.91%
-
Tax Rate 29.27% 29.21% 37.21% 34.04% 39.11% 37.36% 29.01% -
Total Cost 53,634 49,451 49,106 46,438 48,341 46,693 47,222 8.83%
-
Net Worth 86,573 82,269 83,471 84,982 80,980 79,747 81,734 3.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,959 1,959 1,958 1,958 1,958 3,379 3,063 -25.70%
Div Payout % 46.94% 51.60% 42.14% 38.86% 43.92% 86.48% 70.20% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 86,573 82,269 83,471 84,982 80,980 79,747 81,734 3.89%
NOSH 98,794 97,962 96,666 98,507 97,625 97,922 100,238 -0.96%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.86% 6.80% 8.60% 9.75% 8.39% 7.78% 8.47% -
ROE 4.82% 4.62% 5.57% 5.93% 5.51% 4.90% 5.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.29 54.16 55.58 52.24 54.05 51.70 51.47 8.62%
EPS 4.22 3.88 4.81 5.12 4.57 3.99 4.35 -1.99%
DPS 1.98 2.00 2.00 2.00 2.01 3.45 3.06 -25.13%
NAPS 0.8763 0.8398 0.8635 0.8627 0.8295 0.8144 0.8154 4.90%
Adjusted Per Share Value based on latest NOSH - 98,507
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.56 53.03 53.70 51.43 52.74 50.61 51.57 7.57%
EPS 4.17 3.80 4.65 5.04 4.46 3.91 4.36 -2.91%
DPS 1.96 1.96 1.96 1.96 1.96 3.38 3.06 -25.63%
NAPS 0.8654 0.8223 0.8344 0.8495 0.8095 0.7971 0.817 3.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.37 0.41 0.415 0.43 0.44 0.47 -
P/RPS 0.70 0.68 0.74 0.79 0.80 0.85 0.91 -16.00%
P/EPS 9.70 9.55 8.53 8.11 9.41 11.03 10.80 -6.89%
EY 10.30 10.48 11.73 12.33 10.62 9.07 9.26 7.33%
DY 4.84 5.41 4.88 4.82 4.67 7.84 6.50 -17.80%
P/NAPS 0.47 0.44 0.47 0.48 0.52 0.54 0.58 -13.04%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 23/08/11 30/05/11 25/02/11 30/11/10 24/08/10 -
Price 0.40 0.36 0.41 0.41 0.45 0.41 0.41 -
P/RPS 0.69 0.66 0.74 0.78 0.83 0.79 0.80 -9.36%
P/EPS 9.47 9.29 8.53 8.01 9.85 10.27 9.42 0.35%
EY 10.56 10.77 11.73 12.48 10.15 9.73 10.62 -0.37%
DY 4.96 5.56 4.88 4.88 4.46 8.42 7.45 -23.69%
P/NAPS 0.46 0.43 0.47 0.48 0.54 0.50 0.50 -5.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment