[PPG] YoY TTM 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- -12.45%
YoY- -19.78%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 67,558 57,583 52,766 51,339 62,306 63,867 60,200 1.93%
PBT 5,566 5,583 7,267 6,877 8,897 8,760 9,184 -8.00%
Tax -1,407 -1,634 -2,842 -2,161 -3,011 -2,169 -2,984 -11.76%
NP 4,159 3,949 4,425 4,716 5,886 6,591 6,200 -6.43%
-
NP to SH 4,271 4,174 4,459 4,887 6,092 6,518 6,067 -5.67%
-
Tax Rate 25.28% 29.27% 39.11% 31.42% 33.84% 24.76% 32.49% -
Total Cost 63,399 53,634 48,341 46,623 56,420 57,276 54,000 2.70%
-
Net Worth 89,411 86,573 80,980 79,838 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 1,957 1,959 1,958 6,350 7,007 1,763 - -
Div Payout % 45.83% 46.94% 43.92% 129.94% 115.03% 27.06% - -
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 79,838 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 6.16% 6.86% 8.39% 9.19% 9.45% 10.32% 10.30% -
ROE 4.78% 4.82% 5.51% 6.12% 7.86% 9.02% 8.91% -
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 68.43 58.29 54.05 64.30 77.93 80.40 75.25 -1.56%
EPS 4.33 4.22 4.57 6.12 7.62 8.21 7.58 -8.90%
DPS 2.00 1.98 2.01 7.96 8.72 2.22 0.00 -
NAPS 0.9057 0.8763 0.8295 1.00 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 67.53 57.56 52.74 51.32 62.28 63.84 60.17 1.94%
EPS 4.27 4.17 4.46 4.88 6.09 6.52 6.06 -5.66%
DPS 1.96 1.96 1.96 6.35 7.00 1.76 0.00 -
NAPS 0.8937 0.8654 0.8095 0.798 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 0.60 0.70 0.80 0.73 0.50 0.76 0.97 -7.68%
P/EPS 9.48 9.70 9.41 7.68 5.12 7.43 9.63 -0.26%
EY 10.55 10.30 10.62 13.02 19.54 13.45 10.39 0.25%
DY 4.88 4.84 4.67 16.94 22.36 3.64 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 0.62 0.69 0.83 0.81 0.51 0.68 0.96 -7.02%
P/EPS 9.82 9.47 9.85 8.50 5.25 6.70 9.49 0.57%
EY 10.18 10.56 10.15 11.77 19.05 14.92 10.53 -0.56%
DY 4.71 4.96 4.46 15.31 21.80 4.04 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