[PPG] QoQ 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

PPGBQTR2010KLSEREPORT-(24022010).xls

Latest QR

Upcoming QR

PPG's Result

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	50,630	58,465	67,358	76,876	55,716	63,966	77,884	-24.93%
YoY %	-13.40%	-13.20%	-12.38%	37.98%	-12.90%	-17.87%	-	-
Horiz. %	65.01%	75.07%	86.49%	98.71%	71.54%	82.13%	100.00%	-
PBT	6,285	8,934	12,088	12,960	7,798	11,128	15,718	-45.69%
YoY %	-29.65%	-26.09%	-6.73%	66.20%	-29.92%	-29.20%	-	-
Horiz. %	39.99%	56.84%	76.91%	82.45%	49.61%	70.80%	100.00%	-
Tax	-2,348	-2,236	-3,046	-3,236	-2,590	-3,309	-5,042	-39.89%
YoY %	-5.01%	26.59%	5.87%	-24.94%	21.73%	34.37%	-	-
Horiz. %	46.57%	44.35%	60.41%	64.18%	51.37%	65.63%	100.00%	-
NP	3,937	6,698	9,042	9,724	5,208	7,818	10,676	-48.54%
YoY %	-41.22%	-25.92%	-7.01%	86.71%	-33.38%	-26.77%	-	-
Horiz. %	36.88%	62.74%	84.69%	91.08%	48.78%	73.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,952	6,606	9,068	9,900	5,582	8,172	11,366	-50.52%
YoY %	-40.18%	-27.15%	-8.40%	77.36%	-31.69%	-28.10%	-	-
Horiz. %	34.77%	58.12%	79.78%	87.10%	49.11%	71.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.36%	25.03%	25.20%	24.97%	33.21%	29.74%	32.08%	-
YoY %	49.26%	-0.67%	0.92%	-24.81%	11.67%	-7.29%	-	-
Horiz. %	116.46%	78.02%	78.55%	77.84%	103.52%	92.71%	100.00%	-
Total Cost	46,693	51,766	58,316	67,152	50,508	56,148	67,208	-21.53%
YoY %	-9.80%	-11.23%	-13.16%	32.95%	-10.04%	-16.46%	-	-
Horiz. %	69.48%	77.02%	86.77%	99.92%	75.15%	83.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,430	81,457	82,491	80,261	78,058	78,828	80,082	0.28%
YoY %	-1.26%	-1.25%	2.78%	2.82%	-0.98%	-1.57%	-	-
Horiz. %	100.43%	101.72%	103.01%	100.22%	97.47%	98.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	1,972	2,370	2,846	5,684	1,648	2,197	3,297	-28.98%
YoY %	-16.79%	-16.73%	-49.93%	244.90%	-24.99%	-33.36%	-	-
Horiz. %	59.81%	71.88%	86.32%	172.40%	49.98%	66.64%	100.00%	-
Div Payout %	49.91%	35.89%	31.39%	57.42%	29.54%	26.89%	29.01%	-
YoY %	39.06%	14.34%	-45.33%	94.38%	9.85%	-7.31%	-	-
Horiz. %	172.04%	123.72%	108.20%	197.93%	101.83%	92.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	80,430	81,457	82,491	80,261	78,058	78,828	80,082	0.28%
YoY %	-1.26%	-1.25%	2.78%	2.82%	-0.98%	-1.57%	-	-
Horiz. %	100.43%	101.72%	103.01%	100.22%	97.47%	98.43%	100.00%	-
NOSH	98,615	99,899	79,964	79,838	80,043	80,013	80,042	14.91%
YoY %	-1.29%	24.93%	0.16%	-0.26%	0.04%	-0.04%	-	-
Horiz. %	123.20%	124.81%	99.90%	99.75%	100.00%	99.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	7.78%	11.46%	13.42%	12.65%	9.35%	12.22%	13.71%	-
YoY %	-32.11%	-14.61%	6.09%	35.29%	-23.49%	-10.87%	-	-
Horiz. %	56.75%	83.59%	97.88%	92.27%	68.20%	89.13%	100.00%	-
ROE	4.91%	8.11%	10.99%	12.33%	7.15%	10.37%	14.19%	-
YoY %	-39.46%	-26.21%	-10.87%	72.45%	-31.05%	-26.92%	-	-
Horiz. %	34.60%	57.15%	77.45%	86.89%	50.39%	73.08%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	51.34	58.52	84.23	96.29	69.61	79.95	97.30	-34.67%
YoY %	-12.27%	-30.52%	-12.52%	38.33%	-12.93%	-17.83%	-	-
Horiz. %	52.76%	60.14%	86.57%	98.96%	71.54%	82.17%	100.00%	-
EPS	3.96	6.61	11.34	12.40	5.67	10.21	14.20	-57.28%
YoY %	-40.09%	-41.71%	-8.55%	118.69%	-44.47%	-28.10%	-	-
Horiz. %	27.89%	46.55%	79.86%	87.32%	39.93%	71.90%	100.00%	-
DPS	2.00	2.37	3.56	7.12	2.06	2.75	4.12	-38.20%
YoY %	-15.61%	-33.43%	-50.00%	245.63%	-25.09%	-33.25%	-	-
Horiz. %	48.54%	57.52%	86.41%	172.82%	50.00%	66.75%	100.00%	-
NAPS	0.8156	0.8154	1.0316	1.0053	0.9752	0.9852	1.0005	-12.72%
YoY %	0.02%	-20.96%	2.62%	3.09%	-1.02%	-1.53%	-	-
Horiz. %	81.52%	81.50%	103.11%	100.48%	97.47%	98.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 79,838
RPS	50.61	58.44	67.33	76.84	55.69	63.94	77.85	-24.93%
YoY %	-13.40%	-13.20%	-12.38%	37.98%	-12.90%	-17.87%	-	-
Horiz. %	65.01%	75.07%	86.49%	98.70%	71.54%	82.13%	100.00%	-
EPS	3.95	6.60	9.06	9.90	5.58	8.17	11.36	-50.52%
YoY %	-40.15%	-27.15%	-8.48%	77.42%	-31.70%	-28.08%	-	-
Horiz. %	34.77%	58.10%	79.75%	87.15%	49.12%	71.92%	100.00%	-
DPS	1.97	2.37	2.85	5.68	1.65	2.20	3.30	-29.07%
YoY %	-16.88%	-16.84%	-49.82%	244.24%	-25.00%	-33.33%	-	-
Horiz. %	59.70%	71.82%	86.36%	172.12%	50.00%	66.67%	100.00%	-
NAPS	0.804	0.8142	0.8246	0.8023	0.7802	0.7879	0.8005	0.29%
YoY %	-1.25%	-1.26%	2.78%	2.83%	-0.98%	-1.57%	-	-
Horiz. %	100.44%	101.71%	103.01%	100.22%	97.46%	98.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.44	0.47	0.60	0.47	0.45	0.39	0.38	-
P/RPS	0.86	0.80	0.71	0.49	0.65	0.49	0.39	69.33%
YoY %	7.50%	12.68%	44.90%	-24.62%	32.65%	25.64%	-	-
Horiz. %	220.51%	205.13%	182.05%	125.64%	166.67%	125.64%	100.00%	-
P/EPS	10.98	7.11	5.29	3.79	6.45	3.82	2.68	155.82%
YoY %	54.43%	34.40%	39.58%	-41.24%	68.85%	42.54%	-	-
Horiz. %	409.70%	265.30%	197.39%	141.42%	240.67%	142.54%	100.00%	-
EY	9.11	14.07	18.90	26.38	15.50	26.19	37.37	-60.94%
YoY %	-35.25%	-25.56%	-28.35%	70.19%	-40.82%	-29.92%	-	-
Horiz. %	24.38%	37.65%	50.58%	70.59%	41.48%	70.08%	100.00%	-
DY	4.55	5.05	5.93	15.15	4.58	7.04	10.84	-43.91%
YoY %	-9.90%	-14.84%	-60.86%	230.79%	-34.94%	-35.06%	-	-
Horiz. %	41.97%	46.59%	54.70%	139.76%	42.25%	64.94%	100.00%	-
P/NAPS	0.54	0.58	0.58	0.47	0.46	0.40	0.38	26.37%
YoY %	-6.90%	0.00%	23.40%	2.17%	15.00%	5.26%	-	-
Horiz. %	142.11%	152.63%	152.63%	123.68%	121.05%	105.26%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	24/08/10	27/05/10	24/02/10	26/11/09	27/08/09	26/05/09	-
Price	0.41	0.41	0.57	0.52	0.43	0.47	0.47	-
P/RPS	0.80	0.70	0.68	0.54	0.62	0.59	0.48	40.52%
YoY %	14.29%	2.94%	25.93%	-12.90%	5.08%	22.92%	-	-
Horiz. %	166.67%	145.83%	141.67%	112.50%	129.17%	122.92%	100.00%	-
P/EPS	10.23	6.20	5.03	4.19	6.17	4.60	3.31	112.03%
YoY %	65.00%	23.26%	20.05%	-32.09%	34.13%	38.97%	-	-
Horiz. %	309.06%	187.31%	151.96%	126.59%	186.40%	138.97%	100.00%	-
EY	9.77	16.13	19.89	23.85	16.22	21.73	30.21	-52.85%
YoY %	-39.43%	-18.90%	-16.60%	47.04%	-25.36%	-28.07%	-	-
Horiz. %	32.34%	53.39%	65.84%	78.95%	53.69%	71.93%	100.00%	-
DY	4.88	5.79	6.25	13.69	4.79	5.84	8.77	-32.32%
YoY %	-15.72%	-7.36%	-54.35%	185.80%	-17.98%	-33.41%	-	-
Horiz. %	55.64%	66.02%	71.27%	156.10%	54.62%	66.59%	100.00%	-
P/NAPS	0.50	0.50	0.55	0.52	0.44	0.48	0.47	4.20%
YoY %	0.00%	-9.09%	5.77%	18.18%	-8.33%	2.13%	-	-
Horiz. %	106.38%	106.38%	117.02%	110.64%	93.62%	102.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos