[PPG] QoQ Annualized Quarter Result on 30-Jun-2005 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -11.9%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 70,242 90,720 70,736 79,350 81,718 100,560 68,436 1.75%
PBT 17,338 26,564 11,828 16,224 18,806 34,568 12,229 26.23%
Tax -4,820 -7,116 -2,974 -4,173 -5,128 -9,700 -4,001 13.23%
NP 12,518 19,448 8,854 12,050 13,678 24,868 8,228 32.31%
-
NP to SH 12,506 19,492 8,854 12,050 13,678 24,868 8,966 24.86%
-
Tax Rate 27.80% 26.79% 25.14% 25.72% 27.27% 28.06% 32.72% -
Total Cost 57,724 71,272 61,882 67,300 68,040 75,692 60,208 -2.77%
-
Net Worth 62,194 60,868 57,267 57,459 56,863 56,265 45,661 22.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 11,133 3,455 6,913 - -
Div Payout % - - - 92.39% 25.26% 27.80% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 62,194 60,868 57,267 57,459 56,863 56,265 45,661 22.89%
NOSH 79,961 80,016 79,981 79,982 79,988 80,012 71,102 8.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.82% 21.44% 12.52% 15.19% 16.74% 24.73% 12.02% -
ROE 20.11% 32.02% 15.46% 20.97% 24.05% 44.20% 19.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 87.84 113.38 88.44 99.21 102.16 125.68 96.25 -5.91%
EPS 15.64 24.36 11.07 15.07 17.10 31.08 12.61 15.45%
DPS 0.00 0.00 0.00 13.92 4.32 8.64 0.00 -
NAPS 0.7778 0.7607 0.716 0.7184 0.7109 0.7032 0.6422 13.63%
Adjusted Per Share Value based on latest NOSH - 79,963
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 70.21 90.68 70.71 79.32 81.68 100.52 68.41 1.74%
EPS 12.50 19.48 8.85 12.05 13.67 24.86 8.96 24.87%
DPS 0.00 0.00 0.00 11.13 3.45 6.91 0.00 -
NAPS 0.6217 0.6084 0.5724 0.5743 0.5684 0.5624 0.4564 22.90%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.74 0.74 0.73 0.74 0.70 0.71 -
P/RPS 0.81 0.65 0.84 0.74 0.72 0.56 0.74 6.21%
P/EPS 4.54 3.04 6.68 4.85 4.33 2.25 5.63 -13.37%
EY 22.03 32.92 14.96 20.64 23.11 44.40 17.76 15.46%
DY 0.00 0.00 0.00 19.07 5.84 12.34 0.00 -
P/NAPS 0.91 0.97 1.03 1.02 1.04 1.00 1.11 -12.41%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 24/02/06 30/11/05 17/08/05 30/05/05 25/02/05 30/11/04 -
Price 0.68 0.74 0.71 0.74 0.74 0.72 0.75 -
P/RPS 0.77 0.65 0.80 0.75 0.72 0.57 0.78 -0.85%
P/EPS 4.35 3.04 6.41 4.91 4.33 2.32 5.95 -18.86%
EY 23.00 32.92 15.59 20.36 23.11 43.17 16.81 23.26%
DY 0.00 0.00 0.00 18.81 5.84 12.00 0.00 -
P/NAPS 0.87 0.97 0.99 1.03 1.04 1.02 1.17 -17.93%

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