[PPG] QoQ TTM Result on 30-Jun-2010 [#3]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -0.57%
YoY- -16.73%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 51,456 52,766 50,630 51,590 50,453 51,339 55,716 -5.16%
PBT 7,608 7,267 6,285 6,153 5,983 6,877 7,798 -1.63%
Tax -2,590 -2,842 -2,348 -1,785 -1,592 -2,161 -2,590 0.00%
NP 5,018 4,425 3,937 4,368 4,391 4,716 5,208 -2.44%
-
NP to SH 5,040 4,459 3,908 4,364 4,389 4,887 5,582 -6.58%
-
Tax Rate 34.04% 39.11% 37.36% 29.01% 26.61% 31.42% 33.21% -
Total Cost 46,438 48,341 46,693 47,222 46,062 46,623 50,508 -5.45%
-
Net Worth 84,982 80,980 79,747 81,734 80,116 79,838 77,772 6.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,958 1,958 3,379 3,063 4,704 6,350 6,576 -55.44%
Div Payout % 38.86% 43.92% 86.48% 70.20% 107.18% 129.94% 117.81% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 84,982 80,980 79,747 81,734 80,116 79,838 77,772 6.09%
NOSH 98,507 97,625 97,922 100,238 80,116 79,838 79,726 15.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.75% 8.39% 7.78% 8.47% 8.70% 9.19% 9.35% -
ROE 5.93% 5.51% 4.90% 5.34% 5.48% 6.12% 7.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.24 54.05 51.70 51.47 62.97 64.30 69.88 -17.64%
EPS 5.12 4.57 3.99 4.35 5.48 6.12 7.00 -18.83%
DPS 2.00 2.01 3.45 3.06 5.90 7.96 8.24 -61.12%
NAPS 0.8627 0.8295 0.8144 0.8154 1.00 1.00 0.9755 -7.87%
Adjusted Per Share Value based on latest NOSH - 100,238
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.43 52.74 50.61 51.57 50.43 51.32 55.69 -5.17%
EPS 5.04 4.46 3.91 4.36 4.39 4.88 5.58 -6.56%
DPS 1.96 1.96 3.38 3.06 4.70 6.35 6.57 -55.38%
NAPS 0.8495 0.8095 0.7971 0.817 0.8008 0.798 0.7774 6.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.415 0.43 0.44 0.47 0.60 0.47 0.45 -
P/RPS 0.79 0.80 0.85 0.91 0.95 0.73 0.64 15.08%
P/EPS 8.11 9.41 11.03 10.80 10.95 7.68 6.43 16.75%
EY 12.33 10.62 9.07 9.26 9.13 13.02 15.56 -14.38%
DY 4.82 4.67 7.84 6.50 9.83 16.94 18.31 -58.95%
P/NAPS 0.48 0.52 0.54 0.58 0.60 0.47 0.46 2.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 30/11/10 24/08/10 27/05/10 24/02/10 26/11/09 -
Price 0.41 0.45 0.41 0.41 0.57 0.52 0.43 -
P/RPS 0.78 0.83 0.79 0.80 0.91 0.81 0.62 16.55%
P/EPS 8.01 9.85 10.27 9.42 10.40 8.50 6.14 19.41%
EY 12.48 10.15 9.73 10.62 9.61 11.77 16.28 -16.25%
DY 4.88 4.46 8.42 7.45 10.35 15.31 19.16 -59.85%
P/NAPS 0.48 0.54 0.50 0.50 0.57 0.52 0.44 5.97%

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