[PPG] QoQ 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 58,465 67,358 76,876 55,716 63,966 77,884 94,384 -27.39%
PBT 8,934 12,088 12,960 7,798 11,128 15,718 16,644 -34.02%
Tax -2,236 -3,046 -3,236 -2,590 -3,309 -5,042 -4,952 -41.22%
NP 6,698 9,042 9,724 5,208 7,818 10,676 11,692 -31.09%
-
NP to SH 6,606 9,068 9,900 5,582 8,172 11,366 12,504 -34.72%
-
Tax Rate 25.03% 25.20% 24.97% 33.21% 29.74% 32.08% 29.75% -
Total Cost 51,766 58,316 67,152 50,508 56,148 67,208 82,692 -26.88%
-
Net Worth 81,457 82,491 80,261 78,058 78,828 80,082 77,550 3.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,370 2,846 5,684 1,648 2,197 3,297 6,587 -49.50%
Div Payout % 35.89% 31.39% 57.42% 29.54% 26.89% 29.01% 52.69% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 81,457 82,491 80,261 78,058 78,828 80,082 77,550 3.34%
NOSH 99,899 79,964 79,838 80,043 80,013 80,042 79,948 16.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.46% 13.42% 12.65% 9.35% 12.22% 13.71% 12.39% -
ROE 8.11% 10.99% 12.33% 7.15% 10.37% 14.19% 16.12% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.52 84.23 96.29 69.61 79.95 97.30 118.06 -37.44%
EPS 6.61 11.34 12.40 5.67 10.21 14.20 15.64 -43.77%
DPS 2.37 3.56 7.12 2.06 2.75 4.12 8.24 -56.52%
NAPS 0.8154 1.0316 1.0053 0.9752 0.9852 1.0005 0.97 -10.95%
Adjusted Per Share Value based on latest NOSH - 79,726
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.44 67.33 76.84 55.69 63.94 77.85 94.34 -27.39%
EPS 6.60 9.06 9.90 5.58 8.17 11.36 12.50 -34.74%
DPS 2.37 2.85 5.68 1.65 2.20 3.30 6.58 -49.47%
NAPS 0.8142 0.8246 0.8023 0.7802 0.7879 0.8005 0.7752 3.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.60 0.47 0.45 0.39 0.38 0.39 -
P/RPS 0.80 0.71 0.49 0.65 0.49 0.39 0.33 80.75%
P/EPS 7.11 5.29 3.79 6.45 3.82 2.68 2.49 101.65%
EY 14.07 18.90 26.38 15.50 26.19 37.37 40.10 -50.34%
DY 5.05 5.93 15.15 4.58 7.04 10.84 21.13 -61.58%
P/NAPS 0.58 0.58 0.47 0.46 0.40 0.38 0.40 28.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 24/02/10 26/11/09 27/08/09 26/05/09 19/02/09 -
Price 0.41 0.57 0.52 0.43 0.47 0.47 0.40 -
P/RPS 0.70 0.68 0.54 0.62 0.59 0.48 0.34 62.05%
P/EPS 6.20 5.03 4.19 6.17 4.60 3.31 2.56 80.63%
EY 16.13 19.89 23.85 16.22 21.73 30.21 39.10 -44.67%
DY 5.79 6.25 13.69 4.79 5.84 8.77 20.60 -57.19%
P/NAPS 0.50 0.55 0.52 0.44 0.48 0.47 0.41 14.18%

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