[PPG] QoQ Cumulative 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- -55.66%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,630 43,849 33,679 19,219 55,716 47,975 38,942 19.10%
PBT 6,285 6,701 6,044 3,240 7,798 8,346 7,859 -13.83%
Tax -2,348 -1,677 -1,523 -809 -2,590 -2,482 -2,521 -4.62%
NP 3,937 5,024 4,521 2,431 5,208 5,864 5,338 -18.35%
-
NP to SH 3,952 4,955 4,534 2,475 5,582 6,129 5,683 -21.49%
-
Tax Rate 37.36% 25.03% 25.20% 24.97% 33.21% 29.74% 32.08% -
Total Cost 46,693 38,825 29,158 16,788 50,508 42,111 33,604 24.49%
-
Net Worth 80,430 81,457 82,491 80,261 78,058 78,828 80,082 0.28%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,972 1,778 1,423 1,421 1,648 1,648 1,648 12.69%
Div Payout % 49.91% 35.89% 31.39% 57.42% 29.54% 26.89% 29.01% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 80,430 81,457 82,491 80,261 78,058 78,828 80,082 0.28%
NOSH 98,615 99,899 79,964 79,838 80,043 80,013 80,042 14.91%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.78% 11.46% 13.42% 12.65% 9.35% 12.22% 13.71% -
ROE 4.91% 6.08% 5.50% 3.08% 7.15% 7.78% 7.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.34 43.89 42.12 24.07 69.61 59.96 48.65 3.64%
EPS 3.96 4.96 5.67 3.10 5.67 7.66 7.10 -32.21%
DPS 2.00 1.78 1.78 1.78 2.06 2.06 2.06 -1.94%
NAPS 0.8156 0.8154 1.0316 1.0053 0.9752 0.9852 1.0005 -12.72%
Adjusted Per Share Value based on latest NOSH - 79,838
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.61 43.83 33.66 19.21 55.69 47.95 38.93 19.09%
EPS 3.95 4.95 4.53 2.47 5.58 6.13 5.68 -21.48%
DPS 1.97 1.78 1.42 1.42 1.65 1.65 1.65 12.53%
NAPS 0.804 0.8142 0.8246 0.8023 0.7802 0.7879 0.8005 0.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 1.07 1.42 1.95 0.65 0.65 0.78 6.71%
P/EPS 10.98 9.48 10.58 15.16 6.45 5.09 5.35 61.42%
EY 9.11 10.55 9.45 6.60 15.50 19.64 18.68 -38.01%
DY 4.55 3.79 2.97 3.79 4.58 5.28 5.42 -11.00%
P/NAPS 0.54 0.58 0.58 0.47 0.46 0.40 0.38 26.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 0.93 1.35 2.16 0.62 0.78 0.97 -12.04%
P/EPS 10.23 8.27 10.05 16.77 6.17 6.14 6.62 33.62%
EY 9.77 12.10 9.95 5.96 16.22 16.30 15.11 -25.20%
DY 4.88 4.34 3.12 3.42 4.79 4.38 4.38 7.46%
P/NAPS 0.50 0.50 0.55 0.52 0.44 0.48 0.47 4.20%

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