[PPG] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -1.31%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 94,384 63,135 69,081 79,602 97,716 62,433 66,640 25.98%
PBT 16,644 9,984 13,361 19,514 19,460 10,017 11,796 25.66%
Tax -4,952 -2,877 -3,328 -5,150 -4,840 -2,858 -3,358 29.40%
NP 11,692 7,107 10,033 14,364 14,620 7,159 8,437 24.17%
-
NP to SH 12,504 7,105 10,010 14,424 14,616 7,048 8,305 31.20%
-
Tax Rate 29.75% 28.82% 24.91% 26.39% 24.87% 28.53% 28.47% -
Total Cost 82,692 56,028 59,048 65,238 83,096 55,274 58,202 26.24%
-
Net Worth 77,550 74,243 75,159 76,927 72,285 69,542 68,766 8.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,587 1,756 2,345 3,525 6,990 1,598 - -
Div Payout % 52.69% 24.72% 23.43% 24.44% 47.83% 22.68% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 77,550 74,243 75,159 76,927 72,285 69,542 68,766 8.30%
NOSH 79,948 79,831 79,957 80,133 79,434 79,933 79,961 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.39% 11.26% 14.52% 18.04% 14.96% 11.47% 12.66% -
ROE 16.12% 9.57% 13.32% 18.75% 20.22% 10.13% 12.08% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 118.06 79.09 86.40 99.34 123.01 78.11 83.34 26.00%
EPS 15.64 8.90 12.52 18.00 18.40 8.80 10.39 31.18%
DPS 8.24 2.20 2.93 4.40 8.80 2.00 0.00 -
NAPS 0.97 0.93 0.94 0.96 0.91 0.87 0.86 8.31%
Adjusted Per Share Value based on latest NOSH - 80,863
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.34 63.11 69.05 79.57 97.67 62.41 66.61 25.98%
EPS 12.50 7.10 10.01 14.42 14.61 7.04 8.30 31.22%
DPS 6.58 1.76 2.34 3.52 6.99 1.60 0.00 -
NAPS 0.7752 0.7421 0.7513 0.7689 0.7225 0.6951 0.6874 8.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.59 0.50 0.55 0.61 0.64 0.61 -
P/RPS 0.33 0.75 0.58 0.55 0.50 0.82 0.73 -40.95%
P/EPS 2.49 6.63 3.99 3.06 3.32 7.26 5.87 -43.39%
EY 40.10 15.08 25.04 32.73 30.16 13.78 17.03 76.53%
DY 21.13 3.73 5.87 8.00 14.43 3.13 0.00 -
P/NAPS 0.40 0.63 0.53 0.57 0.67 0.74 0.71 -31.66%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 25/11/08 20/08/08 20/05/08 29/02/08 26/11/07 27/08/07 -
Price 0.40 0.50 0.45 0.60 0.55 0.56 0.60 -
P/RPS 0.34 0.63 0.52 0.60 0.45 0.72 0.72 -39.22%
P/EPS 2.56 5.62 3.59 3.33 2.99 6.35 5.78 -41.75%
EY 39.10 17.80 27.82 30.00 33.45 15.75 17.31 71.73%
DY 20.60 4.40 6.52 7.33 16.00 3.57 0.00 -
P/NAPS 0.41 0.54 0.48 0.63 0.60 0.64 0.70 -29.88%

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