[PPG] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock

[PPG] PELANGI PUBLISHING GROUP BHD

Announcement Date

26-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Sep-2007 [#4]

Profit Trend

QoQ- -15.14%

YoY- 4.32%

Quarter Report

PPG4thQTR200716-11-07(1).xls

Latest QR

Upcoming QR

PPG's Result

PPG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	69,081	79,602	97,716	62,433	66,640	75,972	91,980	-17.38%
YoY %	-13.22%	-18.54%	56.51%	-6.31%	-12.28%	-17.40%	-	-
Horiz. %	75.10%	86.54%	106.24%	67.88%	72.45%	82.60%	100.00%	-
PBT	13,361	19,514	19,460	10,017	11,796	17,214	24,488	-33.25%
YoY %	-31.53%	0.28%	94.27%	-15.08%	-31.47%	-29.70%	-	-
Horiz. %	54.56%	79.69%	79.47%	40.91%	48.17%	70.30%	100.00%	-
Tax	-3,328	-5,150	-4,840	-2,858	-3,358	-4,680	-7,596	-42.34%
YoY %	35.38%	-6.40%	-69.35%	14.89%	28.25%	38.39%	-	-
Horiz. %	43.81%	67.80%	63.72%	37.63%	44.21%	61.61%	100.00%	-
NP	10,033	14,364	14,620	7,159	8,437	12,534	16,892	-29.36%
YoY %	-30.15%	-1.75%	104.22%	-15.15%	-32.69%	-25.80%	-	-
Horiz. %	59.39%	85.03%	86.55%	42.38%	49.95%	74.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,010	14,424	14,616	7,048	8,305	12,362	16,736	-29.03%
YoY %	-30.60%	-1.31%	107.38%	-15.14%	-32.82%	-26.14%	-	-
Horiz. %	59.81%	86.19%	87.33%	42.11%	49.62%	73.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	26.39%	24.87%	28.53%	28.47%	27.19%	31.02%	-
YoY %	-5.61%	6.11%	-12.83%	0.21%	4.71%	-12.35%	-	-
Horiz. %	80.30%	85.07%	80.17%	91.97%	91.78%	87.65%	100.00%	-
Total Cost	59,048	65,238	83,096	55,274	58,202	63,438	75,088	-14.81%
YoY %	-9.49%	-21.49%	50.33%	-5.03%	-8.25%	-15.52%	-	-
Horiz. %	78.64%	86.88%	110.66%	73.61%	77.51%	84.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,159	76,927	72,285	69,542	68,766	70,365	68,112	6.79%
YoY %	-2.30%	6.42%	3.94%	1.13%	-2.27%	3.31%	-	-
Horiz. %	110.35%	112.94%	106.13%	102.10%	100.96%	103.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,345	3,525	6,990	1,598	-	-	-	-
YoY %	-33.48%	-49.57%	337.42%	0.00%	-	-	-	-
Horiz. %	146.75%	220.59%	437.42%	100.00%	-	-	-	-
Div Payout %	23.43%	24.44%	47.83%	22.68%	-	-	-	-
YoY %	-4.13%	-48.90%	110.89%	0.00%	-	-	-	-
Horiz. %	103.31%	107.76%	210.89%	100.00%	-	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	75,159	76,927	72,285	69,542	68,766	70,365	68,112	6.79%
YoY %	-2.30%	6.42%	3.94%	1.13%	-2.27%	3.31%	-	-
Horiz. %	110.35%	112.94%	106.13%	102.10%	100.96%	103.31%	100.00%	-
NOSH	79,957	80,133	79,434	79,933	79,961	79,961	79,999	-0.03%
YoY %	-0.22%	0.88%	-0.62%	-0.04%	0.00%	-0.05%	-	-
Horiz. %	99.95%	100.17%	99.29%	99.92%	99.95%	99.95%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	14.52%	18.04%	14.96%	11.47%	12.66%	16.50%	18.36%	-
YoY %	-19.51%	20.59%	30.43%	-9.40%	-23.27%	-10.13%	-	-
Horiz. %	79.08%	98.26%	81.48%	62.47%	68.95%	89.87%	100.00%	-
ROE	13.32%	18.75%	20.22%	10.13%	12.08%	17.57%	24.57%	-
YoY %	-28.96%	-7.27%	99.61%	-16.14%	-31.25%	-28.49%	-	-
Horiz. %	54.21%	76.31%	82.30%	41.23%	49.17%	71.51%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	86.40	99.34	123.01	78.11	83.34	95.01	114.98	-17.36%
YoY %	-13.03%	-19.24%	57.48%	-6.28%	-12.28%	-17.37%	-	-
Horiz. %	75.14%	86.40%	106.98%	67.93%	72.48%	82.63%	100.00%	-
EPS	12.52	18.00	18.40	8.80	10.39	15.46	20.92	-29.00%
YoY %	-30.44%	-2.17%	109.09%	-15.30%	-32.79%	-26.10%	-	-
Horiz. %	59.85%	86.04%	87.95%	42.07%	49.67%	73.90%	100.00%	-
DPS	2.93	4.40	8.80	2.00	0.00	0.00	0.00	-
YoY %	-33.41%	-50.00%	340.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	146.50%	220.00%	440.00%	100.00%	-	-	-	-
NAPS	0.94	0.96	0.91	0.87	0.86	0.88	0.8514	6.82%
YoY %	-2.08%	5.49%	4.60%	1.16%	-2.27%	3.36%	-	-
Horiz. %	110.41%	112.76%	106.88%	102.18%	101.01%	103.36%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 80,416
RPS	69.05	79.57	97.67	62.41	66.61	75.94	91.94	-17.39%
YoY %	-13.22%	-18.53%	56.50%	-6.31%	-12.29%	-17.40%	-	-
Horiz. %	75.10%	86.55%	106.23%	67.88%	72.45%	82.60%	100.00%	-
EPS	10.01	14.42	14.61	7.04	8.30	12.36	16.73	-29.01%
YoY %	-30.58%	-1.30%	107.53%	-15.18%	-32.85%	-26.12%	-	-
Horiz. %	59.83%	86.19%	87.33%	42.08%	49.61%	73.88%	100.00%	-
DPS	2.34	3.52	6.99	1.60	0.00	0.00	0.00	-
YoY %	-33.52%	-49.64%	336.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	146.25%	220.00%	436.87%	100.00%	-	-	-	-
NAPS	0.7513	0.7689	0.7225	0.6951	0.6874	0.7034	0.6808	6.79%
YoY %	-2.29%	6.42%	3.94%	1.12%	-2.27%	3.32%	-	-
Horiz. %	110.36%	112.94%	106.13%	102.10%	100.97%	103.32%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.50	0.55	0.61	0.64	0.61	0.69	0.73	-
P/RPS	0.58	0.55	0.50	0.82	0.73	0.73	0.63	-5.36%
YoY %	5.45%	10.00%	-39.02%	12.33%	0.00%	15.87%	-	-
Horiz. %	92.06%	87.30%	79.37%	130.16%	115.87%	115.87%	100.00%	-
P/EPS	3.99	3.06	3.32	7.26	5.87	4.46	3.49	9.34%
YoY %	30.39%	-7.83%	-54.27%	23.68%	31.61%	27.79%	-	-
Horiz. %	114.33%	87.68%	95.13%	208.02%	168.19%	127.79%	100.00%	-
EY	25.04	32.73	30.16	13.78	17.03	22.41	28.66	-8.61%
YoY %	-23.50%	8.52%	118.87%	-19.08%	-24.01%	-21.81%	-	-
Horiz. %	87.37%	114.20%	105.23%	48.08%	59.42%	78.19%	100.00%	-
DY	5.87	8.00	14.43	3.13	0.00	0.00	0.00	-
YoY %	-26.62%	-44.56%	361.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	187.54%	255.59%	461.02%	100.00%	-	-	-	-
P/NAPS	0.53	0.57	0.67	0.74	0.71	0.78	0.86	-27.60%
YoY %	-7.02%	-14.93%	-9.46%	4.23%	-8.97%	-9.30%	-	-
Horiz. %	61.63%	66.28%	77.91%	86.05%	82.56%	90.70%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	20/05/08	29/02/08	26/11/07	27/08/07	17/05/07	14/02/07	-
Price	0.45	0.60	0.55	0.56	0.60	0.57	0.72	-
P/RPS	0.52	0.60	0.45	0.72	0.72	0.60	0.63	-12.01%
YoY %	-13.33%	33.33%	-37.50%	0.00%	20.00%	-4.76%	-	-
Horiz. %	82.54%	95.24%	71.43%	114.29%	114.29%	95.24%	100.00%	-
P/EPS	3.59	3.33	2.99	6.35	5.78	3.69	3.44	2.88%
YoY %	7.81%	11.37%	-52.91%	9.86%	56.64%	7.27%	-	-
Horiz. %	104.36%	96.80%	86.92%	184.59%	168.02%	107.27%	100.00%	-
EY	27.82	30.00	33.45	15.75	17.31	27.12	29.06	-2.86%
YoY %	-7.27%	-10.31%	112.38%	-9.01%	-36.17%	-6.68%	-	-
Horiz. %	95.73%	103.23%	115.11%	54.20%	59.57%	93.32%	100.00%	-
DY	6.52	7.33	16.00	3.57	0.00	0.00	0.00	-
YoY %	-11.05%	-54.19%	348.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	182.63%	205.32%	448.18%	100.00%	-	-	-	-
P/NAPS	0.48	0.63	0.60	0.64	0.70	0.65	0.85	-31.70%
YoY %	-23.81%	5.00%	-6.25%	-8.57%	7.69%	-23.53%	-	-
Horiz. %	56.47%	74.12%	70.59%	75.29%	82.35%	76.47%	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