[PPG] QoQ TTM 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- -12.45%

YoY- -19.78%

Quarter Report

PPGBQTR2010KLSEREPORT-(24022010).xls

Latest QR

Upcoming QR

PPG's Result

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	50,630	51,590	50,453	51,339	55,716	59,303	62,280	-12.88%
YoY %	-1.86%	2.25%	-1.73%	-7.86%	-6.05%	-4.78%	-	-
Horiz. %	81.29%	82.84%	81.01%	82.43%	89.46%	95.22%	100.00%	-
PBT	6,285	6,153	5,983	6,877	7,798	7,926	7,703	-12.67%
YoY %	2.15%	2.84%	-13.00%	-11.81%	-1.61%	2.89%	-	-
Horiz. %	81.59%	79.88%	77.67%	89.28%	101.23%	102.89%	100.00%	-
Tax	-2,348	-1,785	-1,592	-2,161	-2,590	-2,969	-2,929	-13.69%
YoY %	-31.54%	-12.12%	26.33%	16.56%	12.77%	-1.37%	-	-
Horiz. %	80.16%	60.94%	54.35%	73.78%	88.43%	101.37%	100.00%	-
NP	3,937	4,368	4,391	4,716	5,208	4,957	4,774	-12.04%
YoY %	-9.87%	-0.52%	-6.89%	-9.45%	5.06%	3.83%	-	-
Horiz. %	82.47%	91.50%	91.98%	98.79%	109.09%	103.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,908	4,364	4,389	4,887	5,582	5,241	5,091	-16.14%
YoY %	-10.45%	-0.57%	-10.19%	-12.45%	6.51%	2.95%	-	-
Horiz. %	76.76%	85.72%	86.21%	95.99%	109.64%	102.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.36%	29.01%	26.61%	31.42%	33.21%	37.46%	38.02%	-
YoY %	28.78%	9.02%	-15.31%	-5.39%	-11.35%	-1.47%	-	-
Horiz. %	98.26%	76.30%	69.99%	82.64%	87.35%	98.53%	100.00%	-
Total Cost	46,693	47,222	46,062	46,623	50,508	54,346	57,506	-12.95%
YoY %	-1.12%	2.52%	-1.20%	-7.69%	-7.06%	-5.50%	-	-
Horiz. %	81.20%	82.12%	80.10%	81.08%	87.83%	94.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	79,747	81,734	80,116	79,838	77,772	0	79,946	-0.16%
YoY %	-2.43%	2.02%	0.35%	2.66%	0.00%	0.00%	-	-
Horiz. %	99.75%	102.24%	100.21%	99.86%	97.28%	0.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,379	3,063	4,704	6,350	6,576	6,722	6,858	-37.59%
YoY %	10.32%	-34.89%	-25.92%	-3.44%	-2.17%	-1.98%	-	-
Horiz. %	49.27%	44.66%	68.59%	92.59%	95.89%	98.02%	100.00%	-
Div Payout %	86.48%	70.20%	107.18%	129.94%	117.81%	128.28%	134.71%	-
YoY %	23.19%	-34.50%	-17.52%	10.30%	-8.16%	-4.77%	-	-
Horiz. %	64.20%	52.11%	79.56%	96.46%	87.45%	95.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	79,747	81,734	80,116	79,838	77,772	0	79,946	-0.16%
YoY %	-2.43%	2.02%	0.35%	2.66%	0.00%	0.00%	-	-
Horiz. %	99.75%	102.24%	100.21%	99.86%	97.28%	0.00%	100.00%	-
NOSH	97,922	100,238	80,116	79,838	79,726	79,642	79,906	14.50%
YoY %	-2.31%	25.12%	0.35%	0.14%	0.11%	-0.33%	-	-
Horiz. %	122.55%	125.44%	100.26%	99.91%	99.77%	99.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	7.78%	8.47%	8.70%	9.19%	9.35%	8.36%	7.67%	-
YoY %	-8.15%	-2.64%	-5.33%	-1.71%	11.84%	9.00%	-	-
Horiz. %	101.43%	110.43%	113.43%	119.82%	121.90%	109.00%	100.00%	-
ROE	4.90%	5.34%	5.48%	6.12%	7.18%	0.00%	6.37%	-
YoY %	-8.24%	-2.55%	-10.46%	-14.76%	0.00%	0.00%	-	-
Horiz. %	76.92%	83.83%	86.03%	96.08%	112.72%	0.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	51.70	51.47	62.97	64.30	69.88	74.46	77.94	-23.92%
YoY %	0.45%	-18.26%	-2.07%	-7.99%	-6.15%	-4.46%	-	-
Horiz. %	66.33%	66.04%	80.79%	82.50%	89.66%	95.54%	100.00%	-
EPS	3.99	4.35	5.48	6.12	7.00	6.58	6.37	-26.77%
YoY %	-8.28%	-20.62%	-10.46%	-12.57%	6.38%	3.30%	-	-
Horiz. %	62.64%	68.29%	86.03%	96.08%	109.89%	103.30%	100.00%	-
DPS	3.45	3.06	5.90	7.96	8.24	8.40	8.56	-45.40%
YoY %	12.75%	-48.14%	-25.88%	-3.40%	-1.90%	-1.87%	-	-
Horiz. %	40.30%	35.75%	68.93%	92.99%	96.26%	98.13%	100.00%	-
NAPS	0.8144	0.8154	1.00	1.00	0.9755	0.00	1.0005	-12.80%
YoY %	-0.12%	-18.46%	0.00%	2.51%	0.00%	0.00%	-	-
Horiz. %	81.40%	81.50%	99.95%	99.95%	97.50%	0.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 79,838
RPS	50.61	51.57	50.43	51.32	55.69	59.28	62.25	-12.87%
YoY %	-1.86%	2.26%	-1.73%	-7.85%	-6.06%	-4.77%	-	-
Horiz. %	81.30%	82.84%	81.01%	82.44%	89.46%	95.23%	100.00%	-
EPS	3.91	4.36	4.39	4.88	5.58	5.24	5.09	-16.11%
YoY %	-10.32%	-0.68%	-10.04%	-12.54%	6.49%	2.95%	-	-
Horiz. %	76.82%	85.66%	86.25%	95.87%	109.63%	102.95%	100.00%	-
DPS	3.38	3.06	4.70	6.35	6.57	6.72	6.86	-37.59%
YoY %	10.46%	-34.89%	-25.98%	-3.35%	-2.23%	-2.04%	-	-
Horiz. %	49.27%	44.61%	68.51%	92.57%	95.77%	97.96%	100.00%	-
NAPS	0.7971	0.817	0.8008	0.798	0.7774	0.00	0.7991	-0.16%
YoY %	-2.44%	2.02%	0.35%	2.65%	0.00%	0.00%	-	-
Horiz. %	99.75%	102.24%	100.21%	99.86%	97.28%	0.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.85	0.91	0.95	0.73	0.64	0.52	0.49	44.32%
YoY %	-6.59%	-4.21%	30.14%	14.06%	23.08%	6.12%	-	-
Horiz. %	173.47%	185.71%	193.88%	148.98%	130.61%	106.12%	100.00%	-
P/EPS	11.03	10.80	10.95	7.68	6.43	5.93	5.96	50.68%
YoY %	2.13%	-1.37%	42.58%	19.44%	8.43%	-0.50%	-	-
Horiz. %	185.07%	181.21%	183.72%	128.86%	107.89%	99.50%	100.00%	-
EY	9.07	9.26	9.13	13.02	15.56	16.87	16.77	-33.59%
YoY %	-2.05%	1.42%	-29.88%	-16.32%	-7.77%	0.60%	-	-
Horiz. %	54.08%	55.22%	54.44%	77.64%	92.78%	100.60%	100.00%	-
DY	7.84	6.50	9.83	16.94	18.31	21.54	22.53	-50.49%
YoY %	20.62%	-33.88%	-41.97%	-7.48%	-15.00%	-4.39%	-	-
Horiz. %	34.80%	28.85%	43.63%	75.19%	81.27%	95.61%	100.00%	-
P/NAPS	0.54	0.58	0.60	0.47	0.46	0.00	0.38	26.37%
YoY %	-6.90%	-3.33%	27.66%	2.17%	0.00%	0.00%	-	-
Horiz. %	142.11%	152.63%	157.89%	123.68%	121.05%	0.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	0.79	0.80	0.91	0.81	0.62	0.63	0.60	20.10%
YoY %	-1.25%	-12.09%	12.35%	30.65%	-1.59%	5.00%	-	-
Horiz. %	131.67%	133.33%	151.67%	135.00%	103.33%	105.00%	100.00%	-
P/EPS	10.27	9.42	10.40	8.50	6.14	7.14	7.38	24.62%
YoY %	9.02%	-9.42%	22.35%	38.44%	-14.01%	-3.25%	-	-
Horiz. %	139.16%	127.64%	140.92%	115.18%	83.20%	96.75%	100.00%	-
EY	9.73	10.62	9.61	11.77	16.28	14.00	13.56	-19.83%
YoY %	-8.38%	10.51%	-18.35%	-27.70%	16.29%	3.24%	-	-
Horiz. %	71.76%	78.32%	70.87%	86.80%	120.06%	103.24%	100.00%	-
DY	8.42	7.45	10.35	15.31	19.16	17.87	18.21	-40.17%
YoY %	13.02%	-28.02%	-32.40%	-20.09%	7.22%	-1.87%	-	-
Horiz. %	46.24%	40.91%	56.84%	84.07%	105.22%	98.13%	100.00%	-
P/NAPS	0.50	0.50	0.57	0.52	0.44	0.00	0.47	4.20%
YoY %	0.00%	-12.28%	9.62%	18.18%	0.00%	0.00%	-	-
Horiz. %	106.38%	106.38%	121.28%	110.64%	93.62%	0.00%	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