[PPG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -56.0%
YoY- -14.45%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 55,716 47,975 38,942 23,596 63,135 51,811 39,801 25.11%
PBT 7,798 8,346 7,859 4,161 9,984 10,021 9,757 -13.86%
Tax -2,590 -2,482 -2,521 -1,238 -2,877 -2,496 -2,575 0.38%
NP 5,208 5,864 5,338 2,923 7,107 7,525 7,182 -19.26%
-
NP to SH 5,582 6,129 5,683 3,126 7,105 7,508 7,212 -15.68%
-
Tax Rate 33.21% 29.74% 32.08% 29.75% 28.82% 24.91% 26.39% -
Total Cost 50,508 42,111 33,604 20,673 56,028 44,286 32,619 33.80%
-
Net Worth 78,058 78,828 80,082 77,550 74,243 75,159 76,927 0.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,648 1,648 1,648 1,646 1,756 1,759 1,762 -4.35%
Div Payout % 29.54% 26.89% 29.01% 52.69% 24.72% 23.43% 24.44% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 78,058 78,828 80,082 77,550 74,243 75,159 76,927 0.97%
NOSH 80,043 80,013 80,042 79,948 79,831 79,957 80,133 -0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.35% 12.22% 13.71% 12.39% 11.26% 14.52% 18.04% -
ROE 7.15% 7.78% 7.10% 4.03% 9.57% 9.99% 9.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.61 59.96 48.65 29.51 79.09 64.80 49.67 25.20%
EPS 5.67 7.66 7.10 3.91 8.90 9.39 9.00 -26.48%
DPS 2.06 2.06 2.06 2.06 2.20 2.20 2.20 -4.28%
NAPS 0.9752 0.9852 1.0005 0.97 0.93 0.94 0.96 1.05%
Adjusted Per Share Value based on latest NOSH - 79,948
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.69 47.95 38.93 23.59 63.11 51.79 39.78 25.11%
EPS 5.58 6.13 5.68 3.12 7.10 7.50 7.21 -15.69%
DPS 1.65 1.65 1.65 1.65 1.76 1.76 1.76 -4.20%
NAPS 0.7802 0.7879 0.8005 0.7752 0.7421 0.7513 0.7689 0.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.39 0.38 0.39 0.59 0.50 0.55 -
P/RPS 0.65 0.65 0.78 1.32 0.75 0.77 1.11 -29.98%
P/EPS 6.45 5.09 5.35 9.97 6.63 5.32 6.11 3.67%
EY 15.50 19.64 18.68 10.03 15.08 18.78 16.36 -3.53%
DY 4.58 5.28 5.42 5.28 3.73 4.40 4.00 9.43%
P/NAPS 0.46 0.40 0.38 0.40 0.63 0.53 0.57 -13.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 19/02/09 25/11/08 20/08/08 20/05/08 -
Price 0.43 0.47 0.47 0.40 0.50 0.45 0.60 -
P/RPS 0.62 0.78 0.97 1.36 0.63 0.69 1.21 -35.94%
P/EPS 6.17 6.14 6.62 10.23 5.62 4.79 6.67 -5.05%
EY 16.22 16.30 15.11 9.78 17.80 20.87 15.00 5.34%
DY 4.79 4.38 4.38 5.15 4.40 4.89 3.67 19.41%
P/NAPS 0.44 0.48 0.47 0.41 0.54 0.48 0.63 -21.26%

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