[PPG] QoQ Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 177.36%
YoY- 40.85%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 70,736 79,350 81,718 100,560 68,436 74,064 73,804 -2.78%
PBT 11,828 16,224 18,806 34,568 12,229 13,876 14,336 -12.02%
Tax -2,974 -4,173 -5,128 -9,700 -4,001 -4,549 -5,806 -35.95%
NP 8,854 12,050 13,678 24,868 8,228 9,326 8,530 2.51%
-
NP to SH 8,854 12,050 13,678 24,868 8,966 10,312 10,008 -7.83%
-
Tax Rate 25.14% 25.72% 27.27% 28.06% 32.72% 32.78% 40.50% -
Total Cost 61,882 67,300 68,040 75,692 60,208 64,737 65,274 -3.49%
-
Net Worth 57,267 57,459 56,863 56,265 45,661 50,335 47,991 12.49%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 11,133 3,455 6,913 - - - -
Div Payout % - 92.39% 25.26% 27.80% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,267 57,459 56,863 56,265 45,661 50,335 47,991 12.49%
NOSH 79,981 79,982 79,988 80,012 71,102 72,145 70,379 8.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.52% 15.19% 16.74% 24.73% 12.02% 12.59% 11.56% -
ROE 15.46% 20.97% 24.05% 44.20% 19.64% 20.49% 20.85% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 88.44 99.21 102.16 125.68 96.25 102.66 104.87 -10.72%
EPS 11.07 15.07 17.10 31.08 12.61 14.29 14.22 -15.36%
DPS 0.00 13.92 4.32 8.64 0.00 0.00 0.00 -
NAPS 0.716 0.7184 0.7109 0.7032 0.6422 0.6977 0.6819 3.30%
Adjusted Per Share Value based on latest NOSH - 80,012
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 70.71 79.32 81.68 100.52 68.41 74.03 73.77 -2.78%
EPS 8.85 12.05 13.67 24.86 8.96 10.31 10.00 -7.81%
DPS 0.00 11.13 3.45 6.91 0.00 0.00 0.00 -
NAPS 0.5724 0.5743 0.5684 0.5624 0.4564 0.5031 0.4797 12.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.74 0.73 0.74 0.70 0.71 0.74 0.00 -
P/RPS 0.84 0.74 0.72 0.56 0.74 0.72 0.00 -
P/EPS 6.68 4.85 4.33 2.25 5.63 5.18 0.00 -
EY 14.96 20.64 23.11 44.40 17.76 19.32 0.00 -
DY 0.00 19.07 5.84 12.34 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.04 1.00 1.11 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 30/05/05 25/02/05 30/11/04 19/08/04 25/05/04 -
Price 0.71 0.74 0.74 0.72 0.75 0.72 0.75 -
P/RPS 0.80 0.75 0.72 0.57 0.78 0.70 0.72 7.26%
P/EPS 6.41 4.91 4.33 2.32 5.95 5.04 5.27 13.93%
EY 15.59 20.36 23.11 43.17 16.81 19.85 18.96 -12.22%
DY 0.00 18.81 5.84 12.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 1.04 1.02 1.17 1.03 1.10 -6.77%

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