[PPG] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -28.1%
YoY- -18.37%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 82,508 62,592 58,465 63,966 69,081 66,640 63,396 4.48%
PBT 14,125 10,358 8,934 11,128 13,361 11,796 12,961 1.44%
Tax -4,812 -2,754 -2,236 -3,309 -3,328 -3,358 -3,441 5.74%
NP 9,313 7,604 6,698 7,818 10,033 8,437 9,520 -0.36%
-
NP to SH 9,221 7,532 6,606 8,172 10,010 8,305 9,498 -0.49%
-
Tax Rate 34.07% 26.59% 25.03% 29.74% 24.91% 28.47% 26.55% -
Total Cost 73,194 54,988 51,766 56,148 59,048 58,202 53,876 5.23%
-
Net Worth 88,929 85,427 81,457 78,828 75,159 68,766 61,341 6.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 2,370 2,197 2,345 - - -
Div Payout % - - 35.89% 26.89% 23.43% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 88,929 85,427 81,457 78,828 75,159 68,766 61,341 6.37%
NOSH 98,799 98,931 99,899 80,013 79,957 79,961 79,955 3.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.29% 12.15% 11.46% 12.22% 14.52% 12.66% 15.02% -
ROE 10.37% 8.82% 8.11% 10.37% 13.32% 12.08% 15.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.51 63.27 58.52 79.95 86.40 83.34 79.29 0.86%
EPS 9.33 7.61 6.61 10.21 12.52 10.39 11.88 -3.94%
DPS 0.00 0.00 2.37 2.75 2.93 0.00 0.00 -
NAPS 0.9001 0.8635 0.8154 0.9852 0.94 0.86 0.7672 2.69%
Adjusted Per Share Value based on latest NOSH - 79,642
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 82.47 62.57 58.44 63.94 69.05 66.61 63.37 4.48%
EPS 9.22 7.53 6.60 8.17 10.01 8.30 9.49 -0.47%
DPS 0.00 0.00 2.37 2.20 2.34 0.00 0.00 -
NAPS 0.8889 0.8539 0.8142 0.7879 0.7513 0.6874 0.6132 6.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.37 0.41 0.47 0.39 0.50 0.61 0.72 -
P/RPS 0.44 0.65 0.80 0.49 0.58 0.73 0.91 -11.39%
P/EPS 3.96 5.39 7.11 3.82 3.99 5.87 6.06 -6.83%
EY 25.23 18.57 14.07 26.19 25.04 17.03 16.50 7.32%
DY 0.00 0.00 5.05 7.04 5.87 0.00 0.00 -
P/NAPS 0.41 0.47 0.58 0.40 0.53 0.71 0.94 -12.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 27/08/09 20/08/08 27/08/07 18/08/06 -
Price 0.42 0.41 0.41 0.47 0.45 0.60 0.71 -
P/RPS 0.50 0.65 0.70 0.59 0.52 0.72 0.90 -9.32%
P/EPS 4.50 5.39 6.20 4.60 3.59 5.78 5.98 -4.62%
EY 22.22 18.57 16.13 21.73 27.82 17.31 16.73 4.83%
DY 0.00 0.00 5.79 5.84 6.52 0.00 0.00 -
P/NAPS 0.47 0.47 0.50 0.48 0.48 0.70 0.93 -10.74%

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