[PPG] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -45.0%
YoY- 36.67%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 90,720 70,736 79,350 81,718 100,560 68,436 74,064 14.43%
PBT 26,564 11,828 16,224 18,806 34,568 12,229 13,876 53.99%
Tax -7,116 -2,974 -4,173 -5,128 -9,700 -4,001 -4,549 34.64%
NP 19,448 8,854 12,050 13,678 24,868 8,228 9,326 63.00%
-
NP to SH 19,492 8,854 12,050 13,678 24,868 8,966 10,312 52.69%
-
Tax Rate 26.79% 25.14% 25.72% 27.27% 28.06% 32.72% 32.78% -
Total Cost 71,272 61,882 67,300 68,040 75,692 60,208 64,737 6.60%
-
Net Worth 60,868 57,267 57,459 56,863 56,265 45,661 50,335 13.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 11,133 3,455 6,913 - - -
Div Payout % - - 92.39% 25.26% 27.80% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 60,868 57,267 57,459 56,863 56,265 45,661 50,335 13.46%
NOSH 80,016 79,981 79,982 79,988 80,012 71,102 72,145 7.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.44% 12.52% 15.19% 16.74% 24.73% 12.02% 12.59% -
ROE 32.02% 15.46% 20.97% 24.05% 44.20% 19.64% 20.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 113.38 88.44 99.21 102.16 125.68 96.25 102.66 6.82%
EPS 24.36 11.07 15.07 17.10 31.08 12.61 14.29 42.56%
DPS 0.00 0.00 13.92 4.32 8.64 0.00 0.00 -
NAPS 0.7607 0.716 0.7184 0.7109 0.7032 0.6422 0.6977 5.91%
Adjusted Per Share Value based on latest NOSH - 79,743
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 90.68 70.71 79.32 81.68 100.52 68.41 74.03 14.43%
EPS 19.48 8.85 12.05 13.67 24.86 8.96 10.31 52.65%
DPS 0.00 0.00 11.13 3.45 6.91 0.00 0.00 -
NAPS 0.6084 0.5724 0.5743 0.5684 0.5624 0.4564 0.5031 13.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.74 0.73 0.74 0.70 0.71 0.74 -
P/RPS 0.65 0.84 0.74 0.72 0.56 0.74 0.72 -6.57%
P/EPS 3.04 6.68 4.85 4.33 2.25 5.63 5.18 -29.83%
EY 32.92 14.96 20.64 23.11 44.40 17.76 19.32 42.52%
DY 0.00 0.00 19.07 5.84 12.34 0.00 0.00 -
P/NAPS 0.97 1.03 1.02 1.04 1.00 1.11 1.06 -5.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 30/11/05 17/08/05 30/05/05 25/02/05 30/11/04 19/08/04 -
Price 0.74 0.71 0.74 0.74 0.72 0.75 0.72 -
P/RPS 0.65 0.80 0.75 0.72 0.57 0.78 0.70 -4.80%
P/EPS 3.04 6.41 4.91 4.33 2.32 5.95 5.04 -28.54%
EY 32.92 15.59 20.36 23.11 43.17 16.81 19.85 39.98%
DY 0.00 0.00 18.81 5.84 12.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.03 1.04 1.02 1.17 1.03 -3.91%

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