[PPG] YoY Annual (Unaudited) Result on 30-Sep-2011 [#4]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annual (Unaudited) Result
Revenue	64,370	66,421	69,366	53,058	50,630	55,716	63,135	0.32%
YoY %	-3.09%	-4.25%	30.74%	4.80%	-9.13%	-11.75%	-	-
Horiz. %	101.96%	105.20%	109.87%	84.04%	80.19%	88.25%	100.00%	-
PBT	8,309	9,077	6,025	5,092	6,285	7,798	9,984	-3.01%
YoY %	-8.46%	50.66%	18.32%	-18.98%	-19.40%	-21.90%	-	-
Horiz. %	83.22%	90.92%	60.35%	51.00%	62.95%	78.10%	100.00%	-
Tax	-3,347	-2,486	-1,501	-1,488	-2,348	-2,590	-2,877	2.55%
YoY %	-34.63%	-65.62%	-0.87%	36.63%	9.34%	9.98%	-	-
Horiz. %	116.34%	86.41%	52.17%	51.72%	81.61%	90.02%	100.00%	-
NP	4,962	6,591	4,524	3,604	3,937	5,208	7,107	-5.80%
YoY %	-24.72%	45.69%	25.53%	-8.46%	-24.40%	-26.72%	-	-
Horiz. %	69.82%	92.74%	63.66%	50.71%	55.40%	73.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,688	6,383	4,697	3,795	3,952	5,582	7,105	-6.69%
YoY %	-26.55%	35.90%	23.77%	-3.97%	-29.20%	-21.44%	-	-
Horiz. %	65.98%	89.84%	66.11%	53.41%	55.62%	78.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.28%	27.39%	24.91%	29.22%	37.36%	33.21%	28.82%	-
YoY %	47.06%	9.96%	-14.75%	-21.79%	12.50%	15.23%	-	-
Horiz. %	139.76%	95.04%	86.43%	101.39%	129.63%	115.23%	100.00%	-
Total Cost	59,408	59,830	64,842	49,454	46,693	50,508	56,028	0.98%
YoY %	-0.71%	-7.73%	31.12%	5.91%	-7.55%	-9.85%	-	-
Horiz. %	106.03%	106.79%	115.73%	88.27%	83.34%	90.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,748	91,565	86,451	83,084	80,430	78,058	74,243	4.14%
YoY %	3.48%	5.92%	4.05%	3.30%	3.04%	5.14%	-	-
Horiz. %	127.62%	123.33%	116.44%	111.91%	108.33%	105.14%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	-	1,974	1,973	1,972	1,648	1,756	-
YoY %	-	-	0.05%	0.05%	19.66%	-6.15%	-	-
Horiz. %	-	-	112.41%	112.36%	112.30%	93.85%	100.00%	-
Div Payout %	-	-	42.05%	52.01%	49.91%	29.54%	24.72%	-
YoY %	-	-	-19.15%	4.21%	68.96%	19.50%	-	-
Horiz. %	-	-	170.11%	210.40%	201.90%	119.50%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	94,748	91,565	86,451	83,084	80,430	78,058	74,243	4.14%
YoY %	3.48%	5.92%	4.05%	3.30%	3.04%	5.14%	-	-
Horiz. %	127.62%	123.33%	116.44%	111.91%	108.33%	105.14%	100.00%	-
NOSH	98,757	98,776	98,745	98,687	98,615	80,043	79,831	3.60%
YoY %	-0.02%	0.03%	0.06%	0.07%	23.20%	0.27%	-	-
Horiz. %	123.71%	123.73%	123.69%	123.62%	123.53%	100.27%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	7.71%	9.92%	6.52%	6.79%	7.78%	9.35%	11.26%	-
YoY %	-22.28%	52.15%	-3.98%	-12.72%	-16.79%	-16.96%	-	-
Horiz. %	68.47%	88.10%	57.90%	60.30%	69.09%	83.04%	100.00%	-
ROE	4.95%	6.97%	5.43%	4.57%	4.91%	7.15%	9.57%	-
YoY %	-28.98%	28.36%	18.82%	-6.92%	-31.33%	-25.29%	-	-
Horiz. %	51.72%	72.83%	56.74%	47.75%	51.31%	74.71%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	65.18	67.24	70.25	53.76	51.34	69.61	79.09	-3.17%
YoY %	-3.06%	-4.28%	30.67%	4.71%	-26.25%	-11.99%	-	-
Horiz. %	82.41%	85.02%	88.82%	67.97%	64.91%	88.01%	100.00%	-
EPS	4.75	6.46	4.76	3.84	3.96	5.67	8.90	-9.93%
YoY %	-26.47%	35.71%	23.96%	-3.03%	-30.16%	-36.29%	-	-
Horiz. %	53.37%	72.58%	53.48%	43.15%	44.49%	63.71%	100.00%	-
DPS	0.00	0.00	2.00	2.00	2.00	2.06	2.20	-
YoY %	0.00%	0.00%	0.00%	0.00%	-2.91%	-6.36%	-	-
Horiz. %	0.00%	0.00%	90.91%	90.91%	90.91%	93.64%	100.00%	-
NAPS	0.9594	0.927	0.8755	0.8419	0.8156	0.9752	0.93	0.51%
YoY %	3.50%	5.88%	3.99%	3.22%	-16.37%	4.86%	-	-
Horiz. %	103.16%	99.68%	94.14%	90.53%	87.70%	104.86%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 97,962
RPS	64.34	66.39	69.34	53.04	50.61	55.69	63.11	0.32%
YoY %	-3.09%	-4.25%	30.73%	4.80%	-9.12%	-11.76%	-	-
Horiz. %	101.95%	105.20%	109.87%	84.04%	80.19%	88.24%	100.00%	-
EPS	4.69	6.38	4.69	3.79	3.95	5.58	7.10	-6.67%
YoY %	-26.49%	36.03%	23.75%	-4.05%	-29.21%	-21.41%	-	-
Horiz. %	66.06%	89.86%	66.06%	53.38%	55.63%	78.59%	100.00%	-
DPS	0.00	0.00	1.97	1.97	1.97	1.65	1.76	-
YoY %	0.00%	0.00%	0.00%	0.00%	19.39%	-6.25%	-	-
Horiz. %	0.00%	0.00%	111.93%	111.93%	111.93%	93.75%	100.00%	-
NAPS	0.9471	0.9153	0.8641	0.8305	0.804	0.7802	0.7421	4.14%
YoY %	3.47%	5.93%	4.05%	3.30%	3.05%	5.13%	-	-
Horiz. %	127.62%	123.34%	116.44%	111.91%	108.34%	105.13%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	0.64	0.505	0.41	0.37	0.44	0.45	0.59	-
P/RPS	0.98	0.75	0.58	0.69	0.86	0.65	0.75	4.55%
YoY %	30.67%	29.31%	-15.94%	-19.77%	32.31%	-13.33%	-	-
Horiz. %	130.67%	100.00%	77.33%	92.00%	114.67%	86.67%	100.00%	-
P/EPS	13.48	7.81	8.62	9.62	10.98	6.45	6.63	12.54%
YoY %	72.60%	-9.40%	-10.40%	-12.39%	70.23%	-2.71%	-	-
Horiz. %	203.32%	117.80%	130.02%	145.10%	165.61%	97.29%	100.00%	-
EY	7.42	12.80	11.60	10.39	9.11	15.50	15.08	-11.14%
YoY %	-42.03%	10.34%	11.65%	14.05%	-41.23%	2.79%	-	-
Horiz. %	49.20%	84.88%	76.92%	68.90%	60.41%	102.79%	100.00%	-
DY	0.00	0.00	4.88	5.41	4.55	4.58	3.73	-
YoY %	0.00%	0.00%	-9.80%	18.90%	-0.66%	22.79%	-	-
Horiz. %	0.00%	0.00%	130.83%	145.04%	121.98%	122.79%	100.00%	-
P/NAPS	0.67	0.54	0.47	0.44	0.54	0.46	0.63	1.03%
YoY %	24.07%	14.89%	6.82%	-18.52%	17.39%	-26.98%	-	-
Horiz. %	106.35%	85.71%	74.60%	69.84%	85.71%	73.02%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/14	29/11/13	28/11/12	30/11/11	30/11/10	26/11/09	25/11/08	-
Price	0.555	0.575	0.40	0.36	0.41	0.43	0.50	-
P/RPS	0.85	0.86	0.57	0.67	0.80	0.62	0.63	5.11%
YoY %	-1.16%	50.88%	-14.93%	-16.25%	29.03%	-1.59%	-	-
Horiz. %	134.92%	136.51%	90.48%	106.35%	126.98%	98.41%	100.00%	-
P/EPS	11.69	8.90	8.41	9.36	10.23	6.17	5.62	12.97%
YoY %	31.35%	5.83%	-10.15%	-8.50%	65.80%	9.79%	-	-
Horiz. %	208.01%	158.36%	149.64%	166.55%	182.03%	109.79%	100.00%	-
EY	8.55	11.24	11.89	10.68	9.77	16.22	17.80	-11.49%
YoY %	-23.93%	-5.47%	11.33%	9.31%	-39.77%	-8.88%	-	-
Horiz. %	48.03%	63.15%	66.80%	60.00%	54.89%	91.12%	100.00%	-
DY	0.00	0.00	5.00	5.56	4.88	4.79	4.40	-
YoY %	0.00%	0.00%	-10.07%	13.93%	1.88%	8.86%	-	-
Horiz. %	0.00%	0.00%	113.64%	126.36%	110.91%	108.86%	100.00%	-
P/NAPS	0.58	0.62	0.46	0.43	0.50	0.44	0.54	1.19%
YoY %	-6.45%	34.78%	6.98%	-14.00%	13.64%	-18.52%	-	-
Horiz. %	107.41%	114.81%	85.19%	79.63%	92.59%	81.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos