[PPG] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -31.69%
YoY- -21.44%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 69,366 53,058 50,630 55,716 63,135 62,433 59,885 2.47%
PBT 6,025 5,092 6,285 7,798 9,984 10,017 9,703 -7.62%
Tax -1,501 -1,488 -2,348 -2,590 -2,877 -2,858 -2,864 -10.19%
NP 4,524 3,604 3,937 5,208 7,107 7,159 6,839 -6.64%
-
NP to SH 4,697 3,795 3,952 5,582 7,105 7,048 6,756 -5.87%
-
Tax Rate 24.91% 29.22% 37.36% 33.21% 28.82% 28.53% 29.52% -
Total Cost 64,842 49,454 46,693 50,508 56,028 55,274 53,046 3.40%
-
Net Worth 86,451 83,084 80,430 78,058 74,243 69,542 64,000 5.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,974 1,973 1,972 1,648 1,756 1,598 - -
Div Payout % 42.05% 52.01% 49.91% 29.54% 24.72% 22.68% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,451 83,084 80,430 78,058 74,243 69,542 64,000 5.13%
NOSH 98,745 98,687 98,615 80,043 79,831 79,933 80,000 3.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.52% 6.79% 7.78% 9.35% 11.26% 11.47% 11.42% -
ROE 5.43% 4.57% 4.91% 7.15% 9.57% 10.13% 10.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.25 53.76 51.34 69.61 79.09 78.11 74.86 -1.05%
EPS 4.76 3.84 3.96 5.67 8.90 8.80 8.40 -9.02%
DPS 2.00 2.00 2.00 2.06 2.20 2.00 0.00 -
NAPS 0.8755 0.8419 0.8156 0.9752 0.93 0.87 0.80 1.51%
Adjusted Per Share Value based on latest NOSH - 79,726
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.34 53.04 50.61 55.69 63.11 62.41 59.86 2.47%
EPS 4.69 3.79 3.95 5.58 7.10 7.04 6.75 -5.88%
DPS 1.97 1.97 1.97 1.65 1.76 1.60 0.00 -
NAPS 0.8641 0.8305 0.804 0.7802 0.7421 0.6951 0.6397 5.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.37 0.44 0.45 0.59 0.64 0.69 -
P/RPS 0.58 0.69 0.86 0.65 0.75 0.82 0.92 -7.39%
P/EPS 8.62 9.62 10.98 6.45 6.63 7.26 8.17 0.89%
EY 11.60 10.39 9.11 15.50 15.08 13.78 12.24 -0.89%
DY 4.88 5.41 4.55 4.58 3.73 3.13 0.00 -
P/NAPS 0.47 0.44 0.54 0.46 0.63 0.74 0.86 -9.57%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 30/11/10 26/11/09 25/11/08 26/11/07 27/11/06 -
Price 0.40 0.36 0.41 0.43 0.50 0.56 0.69 -
P/RPS 0.57 0.67 0.80 0.62 0.63 0.72 0.92 -7.66%
P/EPS 8.41 9.36 10.23 6.17 5.62 6.35 8.17 0.48%
EY 11.89 10.68 9.77 16.22 17.80 15.75 12.24 -0.48%
DY 5.00 5.56 4.88 4.79 4.40 3.57 0.00 -
P/NAPS 0.46 0.43 0.50 0.44 0.54 0.64 0.86 -9.89%

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