[PPG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -2.04%
YoY- -1.25%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,547 35,121 22,680 70,736 59,513 40,859 25,140 53.11%
PBT 9,721 8,669 6,641 11,828 12,168 9,403 8,642 8.18%
Tax -2,581 -2,410 -1,779 -2,974 -3,130 -2,564 -2,425 4.25%
NP 7,140 6,259 4,862 8,854 9,038 6,839 6,217 9.69%
-
NP to SH 7,124 6,253 4,873 8,854 9,038 6,839 6,217 9.53%
-
Tax Rate 26.55% 27.80% 26.79% 25.14% 25.72% 27.27% 28.06% -
Total Cost 40,407 28,862 17,818 61,882 50,475 34,020 18,923 66.05%
-
Net Worth 61,341 62,194 60,868 57,267 57,459 56,863 56,265 5.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 8,350 1,727 1,728 -
Div Payout % - - - - 92.39% 25.26% 27.80% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 61,341 62,194 60,868 57,267 57,459 56,863 56,265 5.94%
NOSH 79,955 79,961 80,016 79,981 79,982 79,988 80,012 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.02% 17.82% 21.44% 12.52% 15.19% 16.74% 24.73% -
ROE 11.61% 10.05% 8.01% 15.46% 15.73% 12.03% 11.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.47 43.92 28.34 88.44 74.41 51.08 31.42 53.19%
EPS 8.91 7.82 6.09 11.07 11.30 8.55 7.77 9.58%
DPS 0.00 0.00 0.00 0.00 10.44 2.16 2.16 -
NAPS 0.7672 0.7778 0.7607 0.716 0.7184 0.7109 0.7032 5.99%
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.53 35.11 22.67 70.71 59.49 40.84 25.13 53.11%
EPS 7.12 6.25 4.87 8.85 9.03 6.84 6.21 9.57%
DPS 0.00 0.00 0.00 0.00 8.35 1.73 1.73 -
NAPS 0.6132 0.6217 0.6084 0.5724 0.5743 0.5684 0.5624 5.95%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.72 0.71 0.74 0.74 0.73 0.74 0.70 -
P/RPS 1.21 1.62 2.61 0.84 0.98 1.45 2.23 -33.54%
P/EPS 8.08 9.08 12.15 6.68 6.46 8.65 9.01 -7.02%
EY 12.38 11.01 8.23 14.96 15.48 11.55 11.10 7.56%
DY 0.00 0.00 0.00 0.00 14.30 2.92 3.09 -
P/NAPS 0.94 0.91 0.97 1.03 1.02 1.04 1.00 -4.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 13/06/06 24/02/06 30/11/05 17/08/05 30/05/05 25/02/05 -
Price 0.71 0.68 0.74 0.71 0.74 0.74 0.72 -
P/RPS 1.19 1.55 2.61 0.80 0.99 1.45 2.29 -35.44%
P/EPS 7.97 8.70 12.15 6.41 6.55 8.65 9.27 -9.60%
EY 12.55 11.50 8.23 15.59 15.27 11.55 10.79 10.62%
DY 0.00 0.00 0.00 0.00 14.11 2.92 3.00 -
P/NAPS 0.93 0.87 0.97 0.99 1.03 1.04 1.02 -5.98%

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