[PPG] QoQ Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -26.53%
YoY- -1.25%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 63,396 70,242 90,720 70,736 79,350 81,718 100,560 -26.53%
PBT 12,961 17,338 26,564 11,828 16,224 18,806 34,568 -48.09%
Tax -3,441 -4,820 -7,116 -2,974 -4,173 -5,128 -9,700 -49.98%
NP 9,520 12,518 19,448 8,854 12,050 13,678 24,868 -47.36%
-
NP to SH 9,498 12,506 19,492 8,854 12,050 13,678 24,868 -47.45%
-
Tax Rate 26.55% 27.80% 26.79% 25.14% 25.72% 27.27% 28.06% -
Total Cost 53,876 57,724 71,272 61,882 67,300 68,040 75,692 -20.33%
-
Net Worth 61,341 62,194 60,868 57,267 57,459 56,863 56,265 5.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 11,133 3,455 6,913 -
Div Payout % - - - - 92.39% 25.26% 27.80% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 61,341 62,194 60,868 57,267 57,459 56,863 56,265 5.94%
NOSH 79,955 79,961 80,016 79,981 79,982 79,988 80,012 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.02% 17.82% 21.44% 12.52% 15.19% 16.74% 24.73% -
ROE 15.48% 20.11% 32.02% 15.46% 20.97% 24.05% 44.20% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.29 87.84 113.38 88.44 99.21 102.16 125.68 -26.50%
EPS 11.88 15.64 24.36 11.07 15.07 17.10 31.08 -47.42%
DPS 0.00 0.00 0.00 0.00 13.92 4.32 8.64 -
NAPS 0.7672 0.7778 0.7607 0.716 0.7184 0.7109 0.7032 5.99%
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.37 70.21 90.68 70.71 79.32 81.68 100.52 -26.53%
EPS 9.49 12.50 19.48 8.85 12.05 13.67 24.86 -47.46%
DPS 0.00 0.00 0.00 0.00 11.13 3.45 6.91 -
NAPS 0.6132 0.6217 0.6084 0.5724 0.5743 0.5684 0.5624 5.95%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.72 0.71 0.74 0.74 0.73 0.74 0.70 -
P/RPS 0.91 0.81 0.65 0.84 0.74 0.72 0.56 38.34%
P/EPS 6.06 4.54 3.04 6.68 4.85 4.33 2.25 93.93%
EY 16.50 22.03 32.92 14.96 20.64 23.11 44.40 -48.40%
DY 0.00 0.00 0.00 0.00 19.07 5.84 12.34 -
P/NAPS 0.94 0.91 0.97 1.03 1.02 1.04 1.00 -4.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 13/06/06 24/02/06 30/11/05 17/08/05 30/05/05 25/02/05 -
Price 0.71 0.68 0.74 0.71 0.74 0.74 0.72 -
P/RPS 0.90 0.77 0.65 0.80 0.75 0.72 0.57 35.70%
P/EPS 5.98 4.35 3.04 6.41 4.91 4.33 2.32 88.31%
EY 16.73 23.00 32.92 15.59 20.36 23.11 43.17 -46.93%
DY 0.00 0.00 0.00 0.00 18.81 5.84 12.00 -
P/NAPS 0.93 0.87 0.97 0.99 1.03 1.04 1.02 -5.98%

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