[PPG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 15.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,513 40,859 25,140 68,436 55,548 36,902 21,936 94.64%
PBT 12,168 9,403 8,642 12,229 10,407 7,168 6,557 51.06%
Tax -3,130 -2,564 -2,425 -4,001 -3,412 -2,903 -2,882 5.66%
NP 9,038 6,839 6,217 8,228 6,995 4,265 3,675 82.29%
-
NP to SH 9,038 6,839 6,217 8,966 7,734 5,004 4,414 61.31%
-
Tax Rate 25.72% 27.27% 28.06% 32.72% 32.79% 40.50% 43.95% -
Total Cost 50,475 34,020 18,923 60,208 48,553 32,637 18,261 97.07%
-
Net Worth 57,459 56,863 56,265 45,661 50,335 47,991 49,032 11.16%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,350 1,727 1,728 - - - - -
Div Payout % 92.39% 25.26% 27.80% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 57,459 56,863 56,265 45,661 50,335 47,991 49,032 11.16%
NOSH 79,982 79,988 80,012 71,102 72,145 70,379 69,402 9.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.19% 16.74% 24.73% 12.02% 12.59% 11.56% 16.75% -
ROE 15.73% 12.03% 11.05% 19.64% 15.36% 10.43% 9.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.41 51.08 31.42 96.25 76.99 52.43 31.61 77.05%
EPS 11.30 8.55 7.77 12.61 10.72 7.11 6.36 46.74%
DPS 10.44 2.16 2.16 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.7109 0.7032 0.6422 0.6977 0.6819 0.7065 1.12%
Adjusted Per Share Value based on latest NOSH - 65,185
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 59.49 40.84 25.13 68.41 55.52 36.89 21.93 94.62%
EPS 9.03 6.84 6.21 8.96 7.73 5.00 4.41 61.32%
DPS 8.35 1.73 1.73 0.00 0.00 0.00 0.00 -
NAPS 0.5743 0.5684 0.5624 0.4564 0.5031 0.4797 0.4901 11.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 0.73 0.74 0.70 0.71 0.74 0.00 0.00 -
P/RPS 0.98 1.45 2.23 0.74 0.96 0.00 0.00 -
P/EPS 6.46 8.65 9.01 5.63 6.90 0.00 0.00 -
EY 15.48 11.55 11.10 17.76 14.49 0.00 0.00 -
DY 14.30 2.92 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.00 1.11 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 30/05/05 25/02/05 30/11/04 19/08/04 25/05/04 19/05/04 -
Price 0.74 0.74 0.72 0.75 0.72 0.75 0.75 -
P/RPS 0.99 1.45 2.29 0.78 0.94 1.43 2.37 -44.14%
P/EPS 6.55 8.65 9.27 5.95 6.72 10.55 11.79 -32.44%
EY 15.27 11.55 10.79 16.81 14.89 9.48 8.48 48.06%
DY 14.11 2.92 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.02 1.17 1.03 1.10 1.06 -1.89%

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