[PPG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

31-Mar-2010 [#2]

Profit Trend

QoQ- 83.19%

YoY- -20.22%

Quarter Report

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	21,355	50,630	43,849	33,679	19,219	55,716	47,975	-41.61%
YoY %	-57.82%	15.46%	30.20%	75.24%	-65.51%	16.14%	-	-
Horiz. %	44.51%	105.53%	91.40%	70.20%	40.06%	116.14%	100.00%	-
PBT	4,222	6,285	6,701	6,044	3,240	7,798	8,346	-36.43%
YoY %	-32.82%	-6.21%	10.87%	86.54%	-58.45%	-6.57%	-	-
Horiz. %	50.59%	75.31%	80.29%	72.42%	38.82%	93.43%	100.00%	-
Tax	-1,303	-2,348	-1,677	-1,523	-809	-2,590	-2,482	-34.84%
YoY %	44.51%	-40.01%	-10.11%	-88.26%	68.76%	-4.35%	-	-
Horiz. %	52.50%	94.60%	67.57%	61.36%	32.59%	104.35%	100.00%	-
NP	2,919	3,937	5,024	4,521	2,431	5,208	5,864	-37.11%
YoY %	-25.86%	-21.64%	11.13%	85.97%	-53.32%	-11.19%	-	-
Horiz. %	49.78%	67.14%	85.68%	77.10%	41.46%	88.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,919	3,952	4,955	4,534	2,475	5,582	6,129	-38.93%
YoY %	-26.14%	-20.24%	9.29%	83.19%	-55.66%	-8.92%	-	-
Horiz. %	47.63%	64.48%	80.85%	73.98%	40.38%	91.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.86%	37.36%	25.03%	25.20%	24.97%	33.21%	29.74%	-
YoY %	-17.40%	49.26%	-0.67%	0.92%	-24.81%	11.67%	-	-
Horiz. %	103.77%	125.62%	84.16%	84.73%	83.96%	111.67%	100.00%	-
Total Cost	18,436	46,693	38,825	29,158	16,788	50,508	42,111	-42.25%
YoY %	-60.52%	20.27%	33.15%	73.68%	-66.76%	19.94%	-	-
Horiz. %	43.78%	110.88%	92.20%	69.24%	39.87%	119.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,980	80,430	81,457	82,491	80,261	78,058	78,828	1.80%
YoY %	0.68%	-1.26%	-1.25%	2.78%	2.82%	-0.98%	-	-
Horiz. %	102.73%	102.03%	103.34%	104.65%	101.82%	99.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	1,464	1,972	1,778	1,423	1,421	1,648	1,648	-7.56%
YoY %	-25.76%	10.91%	24.95%	0.14%	-13.77%	0.00%	-	-
Horiz. %	88.83%	119.66%	107.89%	86.35%	86.23%	100.00%	100.00%	-
Div Payout %	50.17%	49.91%	35.89%	31.39%	57.42%	29.54%	26.89%	-
YoY %	0.52%	39.06%	14.34%	-45.33%	94.38%	9.85%	-	-
Horiz. %	186.57%	185.61%	133.47%	116.73%	213.54%	109.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	80,980	80,430	81,457	82,491	80,261	78,058	78,828	1.80%
YoY %	0.68%	-1.26%	-1.25%	2.78%	2.82%	-0.98%	-	-
Horiz. %	102.73%	102.03%	103.34%	104.65%	101.82%	99.02%	100.00%	-
NOSH	97,625	98,615	99,899	79,964	79,838	80,043	80,013	14.14%
YoY %	-1.00%	-1.29%	24.93%	0.16%	-0.26%	0.04%	-	-
Horiz. %	122.01%	123.25%	124.85%	99.94%	99.78%	100.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	13.67%	7.78%	11.46%	13.42%	12.65%	9.35%	12.22%	-
YoY %	75.71%	-32.11%	-14.61%	6.09%	35.29%	-23.49%	-	-
Horiz. %	111.87%	63.67%	93.78%	109.82%	103.52%	76.51%	100.00%	-
ROE	3.60%	4.91%	6.08%	5.50%	3.08%	7.15%	7.78%	-
YoY %	-26.68%	-19.24%	10.55%	78.57%	-56.92%	-8.10%	-	-
Horiz. %	46.27%	63.11%	78.15%	70.69%	39.59%	91.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	21.87	51.34	43.89	42.12	24.07	69.61	59.96	-48.85%
YoY %	-57.40%	16.97%	4.20%	74.99%	-65.42%	16.09%	-	-
Horiz. %	36.47%	85.62%	73.20%	70.25%	40.14%	116.09%	100.00%	-
EPS	2.99	3.96	4.96	5.67	3.10	5.67	7.66	-46.49%
YoY %	-24.49%	-20.16%	-12.52%	82.90%	-45.33%	-25.98%	-	-
Horiz. %	39.03%	51.70%	64.75%	74.02%	40.47%	74.02%	100.00%	-
DPS	1.50	2.00	1.78	1.78	1.78	2.06	2.06	-19.01%
YoY %	-25.00%	12.36%	0.00%	0.00%	-13.59%	0.00%	-	-
Horiz. %	72.82%	97.09%	86.41%	86.41%	86.41%	100.00%	100.00%	-
NAPS	0.8295	0.8156	0.8154	1.0316	1.0053	0.9752	0.9852	-10.80%
YoY %	1.70%	0.02%	-20.96%	2.62%	3.09%	-1.02%	-	-
Horiz. %	84.20%	82.79%	82.76%	104.71%	102.04%	98.98%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 80,116
RPS	21.35	50.61	43.83	33.66	19.21	55.69	47.95	-41.60%
YoY %	-57.81%	15.47%	30.21%	75.22%	-65.51%	16.14%	-	-
Horiz. %	44.53%	105.55%	91.41%	70.20%	40.06%	116.14%	100.00%	-
EPS	2.92	3.95	4.95	4.53	2.47	5.58	6.13	-38.92%
YoY %	-26.08%	-20.20%	9.27%	83.40%	-55.73%	-8.97%	-	-
Horiz. %	47.63%	64.44%	80.75%	73.90%	40.29%	91.03%	100.00%	-
DPS	1.46	1.97	1.78	1.42	1.42	1.65	1.65	-7.81%
YoY %	-25.89%	10.67%	25.35%	0.00%	-13.94%	0.00%	-	-
Horiz. %	88.48%	119.39%	107.88%	86.06%	86.06%	100.00%	100.00%	-
NAPS	0.8095	0.804	0.8142	0.8246	0.8023	0.7802	0.7879	1.81%
YoY %	0.68%	-1.25%	-1.26%	2.78%	2.83%	-0.98%	-	-
Horiz. %	102.74%	102.04%	103.34%	104.66%	101.83%	99.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.43	0.44	0.47	0.60	0.47	0.45	0.39	-
P/RPS	1.97	0.86	1.07	1.42	1.95	0.65	0.65	109.00%
YoY %	129.07%	-19.63%	-24.65%	-27.18%	200.00%	0.00%	-	-
Horiz. %	303.08%	132.31%	164.62%	218.46%	300.00%	100.00%	100.00%	-
P/EPS	14.38	10.98	9.48	10.58	15.16	6.45	5.09	99.46%
YoY %	30.97%	15.82%	-10.40%	-30.21%	135.04%	26.72%	-	-
Horiz. %	282.51%	215.72%	186.25%	207.86%	297.84%	126.72%	100.00%	-
EY	6.95	9.11	10.55	9.45	6.60	15.50	19.64	-49.87%
YoY %	-23.71%	-13.65%	11.64%	43.18%	-57.42%	-21.08%	-	-
Horiz. %	35.39%	46.38%	53.72%	48.12%	33.60%	78.92%	100.00%	-
DY	3.49	4.55	3.79	2.97	3.79	4.58	5.28	-24.06%
YoY %	-23.30%	20.05%	27.61%	-21.64%	-17.25%	-13.26%	-	-
Horiz. %	66.10%	86.17%	71.78%	56.25%	71.78%	86.74%	100.00%	-
P/NAPS	0.52	0.54	0.58	0.58	0.47	0.46	0.40	19.05%
YoY %	-3.70%	-6.90%	0.00%	23.40%	2.17%	15.00%	-	-
Horiz. %	130.00%	135.00%	145.00%	145.00%	117.50%	115.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	30/11/10	24/08/10	27/05/10	24/02/10	26/11/09	27/08/09	-
Price	0.45	0.41	0.41	0.57	0.52	0.43	0.47	-
P/RPS	2.06	0.80	0.93	1.35	2.16	0.62	0.78	90.72%
YoY %	157.50%	-13.98%	-31.11%	-37.50%	248.39%	-20.51%	-	-
Horiz. %	264.10%	102.56%	119.23%	173.08%	276.92%	79.49%	100.00%	-
P/EPS	15.05	10.23	8.27	10.05	16.77	6.17	6.14	81.49%
YoY %	47.12%	23.70%	-17.71%	-40.07%	171.80%	0.49%	-	-
Horiz. %	245.11%	166.61%	134.69%	163.68%	273.13%	100.49%	100.00%	-
EY	6.64	9.77	12.10	9.95	5.96	16.22	16.30	-44.95%
YoY %	-32.04%	-19.26%	21.61%	66.95%	-63.26%	-0.49%	-	-
Horiz. %	40.74%	59.94%	74.23%	61.04%	36.56%	99.51%	100.00%	-
DY	3.33	4.88	4.34	3.12	3.42	4.79	4.38	-16.65%
YoY %	-31.76%	12.44%	39.10%	-8.77%	-28.60%	9.36%	-	-
Horiz. %	76.03%	111.42%	99.09%	71.23%	78.08%	109.36%	100.00%	-
P/NAPS	0.54	0.50	0.50	0.55	0.52	0.44	0.48	8.14%
YoY %	8.00%	0.00%	-9.09%	5.77%	18.18%	-8.33%	-	-
Horiz. %	112.50%	104.17%	104.17%	114.58%	108.33%	91.67%	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