[PPG] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 77.36%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 96,292 103,524 85,420 76,876 94,384 97,716 91,980 0.76%
PBT 17,008 18,844 16,888 12,960 16,644 19,460 24,488 -5.88%
Tax -5,424 -5,796 -5,212 -3,236 -4,952 -4,840 -7,596 -5.45%
NP 11,584 13,048 11,676 9,724 11,692 14,620 16,892 -6.08%
-
NP to SH 11,728 13,436 11,676 9,900 12,504 14,616 16,736 -5.74%
-
Tax Rate 31.89% 30.76% 30.86% 24.97% 29.75% 24.87% 31.02% -
Total Cost 84,708 90,476 73,744 67,152 82,692 83,096 75,088 2.02%
-
Net Worth 89,411 86,573 80,980 80,261 77,550 72,285 68,112 4.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 5,857 5,684 6,587 6,990 - -
Div Payout % - - 50.17% 57.42% 52.69% 47.83% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 89,411 86,573 80,980 80,261 77,550 72,285 68,112 4.63%
NOSH 98,720 98,794 97,625 79,838 79,948 79,434 79,999 3.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.03% 12.60% 13.67% 12.65% 12.39% 14.96% 18.36% -
ROE 13.12% 15.52% 14.42% 12.33% 16.12% 20.22% 24.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 97.54 104.79 87.50 96.29 118.06 123.01 114.98 -2.70%
EPS 11.88 13.60 11.96 12.40 15.64 18.40 20.92 -8.99%
DPS 0.00 0.00 6.00 7.12 8.24 8.80 0.00 -
NAPS 0.9057 0.8763 0.8295 1.0053 0.97 0.91 0.8514 1.03%
Adjusted Per Share Value based on latest NOSH - 79,838
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 96.25 103.48 85.38 76.84 94.34 97.67 91.94 0.76%
EPS 11.72 13.43 11.67 9.90 12.50 14.61 16.73 -5.75%
DPS 0.00 0.00 5.86 5.68 6.58 6.99 0.00 -
NAPS 0.8937 0.8654 0.8095 0.8023 0.7752 0.7225 0.6808 4.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.41 0.43 0.47 0.39 0.61 0.73 -
P/RPS 0.42 0.39 0.49 0.49 0.33 0.50 0.63 -6.52%
P/EPS 3.45 3.01 3.60 3.79 2.49 3.32 3.49 -0.19%
EY 28.98 33.17 27.81 26.38 40.10 30.16 28.66 0.18%
DY 0.00 0.00 13.95 15.15 21.13 14.43 0.00 -
P/NAPS 0.45 0.47 0.52 0.47 0.40 0.67 0.86 -10.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 19/02/09 29/02/08 14/02/07 -
Price 0.425 0.40 0.45 0.52 0.40 0.55 0.72 -
P/RPS 0.44 0.38 0.51 0.54 0.34 0.45 0.63 -5.80%
P/EPS 3.58 2.94 3.76 4.19 2.56 2.99 3.44 0.66%
EY 27.95 34.00 26.58 23.85 39.10 33.45 29.06 -0.64%
DY 0.00 0.00 13.33 13.69 20.60 16.00 0.00 -
P/NAPS 0.47 0.46 0.54 0.52 0.41 0.60 0.85 -9.39%

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