[PPG] QoQ Annualized Quarter Result on 31-Mar-2006 [#2]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -35.84%
YoY- -8.57%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 91,980 59,885 63,396 70,242 90,720 70,736 79,350 10.31%
PBT 24,488 9,703 12,961 17,338 26,564 11,828 16,224 31.48%
Tax -7,596 -2,864 -3,441 -4,820 -7,116 -2,974 -4,173 48.91%
NP 16,892 6,839 9,520 12,518 19,448 8,854 12,050 25.17%
-
NP to SH 16,736 6,756 9,498 12,506 19,492 8,854 12,050 24.40%
-
Tax Rate 31.02% 29.52% 26.55% 27.80% 26.79% 25.14% 25.72% -
Total Cost 75,088 53,046 53,876 57,724 71,272 61,882 67,300 7.55%
-
Net Worth 68,112 64,000 61,341 62,194 60,868 57,267 57,459 11.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 11,133 -
Div Payout % - - - - - - 92.39% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 68,112 64,000 61,341 62,194 60,868 57,267 57,459 11.97%
NOSH 79,999 80,000 79,955 79,961 80,016 79,981 79,982 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.36% 11.42% 15.02% 17.82% 21.44% 12.52% 15.19% -
ROE 24.57% 10.56% 15.48% 20.11% 32.02% 15.46% 20.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 114.98 74.86 79.29 87.84 113.38 88.44 99.21 10.30%
EPS 20.92 8.40 11.88 15.64 24.36 11.07 15.07 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.92 -
NAPS 0.8514 0.80 0.7672 0.7778 0.7607 0.716 0.7184 11.95%
Adjusted Per Share Value based on latest NOSH - 79,768
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 91.94 59.86 63.37 70.21 90.68 70.71 79.32 10.31%
EPS 16.73 6.75 9.49 12.50 19.48 8.85 12.05 24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.13 -
NAPS 0.6808 0.6397 0.6132 0.6217 0.6084 0.5724 0.5743 11.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.73 0.69 0.72 0.71 0.74 0.74 0.73 -
P/RPS 0.63 0.92 0.91 0.81 0.65 0.84 0.74 -10.14%
P/EPS 3.49 8.17 6.06 4.54 3.04 6.68 4.85 -19.65%
EY 28.66 12.24 16.50 22.03 32.92 14.96 20.64 24.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.07 -
P/NAPS 0.86 0.86 0.94 0.91 0.97 1.03 1.02 -10.72%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 27/11/06 18/08/06 13/06/06 24/02/06 30/11/05 17/08/05 -
Price 0.72 0.69 0.71 0.68 0.74 0.71 0.74 -
P/RPS 0.63 0.92 0.90 0.77 0.65 0.80 0.75 -10.94%
P/EPS 3.44 8.17 5.98 4.35 3.04 6.41 4.91 -21.06%
EY 29.06 12.24 16.73 23.00 32.92 15.59 20.36 26.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.81 -
P/NAPS 0.85 0.86 0.93 0.87 0.97 0.99 1.03 -11.98%

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