[PPG] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -12.31%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 64,248 63,867 62,433 62,318 62,750 60,200 59,885 4.79%
PBT 11,167 8,760 10,017 8,829 9,641 9,184 9,703 9.81%
Tax -3,093 -2,169 -2,858 -2,802 -2,794 -2,984 -2,864 5.25%
NP 8,074 6,591 7,159 6,027 6,847 6,200 6,839 11.69%
-
NP to SH 8,079 6,518 7,048 5,861 6,684 6,067 6,756 12.65%
-
Tax Rate 27.70% 24.76% 28.53% 31.74% 28.98% 32.49% 29.52% -
Total Cost 56,174 57,276 55,274 56,291 55,903 54,000 53,046 3.88%
-
Net Worth 77,629 72,285 69,962 0 70,294 68,112 60,217 18.43%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,558 1,763 - - - - - -
Div Payout % 44.05% 27.06% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 77,629 72,285 69,962 0 70,294 68,112 60,217 18.43%
NOSH 80,863 79,434 80,416 80,232 79,880 79,999 78,787 1.74%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.57% 10.32% 11.47% 9.67% 10.91% 10.30% 11.42% -
ROE 10.41% 9.02% 10.07% 0.00% 9.51% 8.91% 11.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.45 80.40 77.64 77.67 78.56 75.25 76.01 2.99%
EPS 9.99 8.21 8.76 7.31 8.37 7.58 8.57 10.75%
DPS 4.44 2.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.87 0.00 0.88 0.8514 0.7643 16.39%
Adjusted Per Share Value based on latest NOSH - 80,232
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 64.22 63.84 62.41 62.29 62.72 60.17 59.86 4.79%
EPS 8.08 6.52 7.04 5.86 6.68 6.06 6.75 12.72%
DPS 3.56 1.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.776 0.7225 0.6993 0.00 0.7026 0.6808 0.6019 18.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.61 0.64 0.61 0.69 0.73 0.69 -
P/RPS 0.69 0.76 0.82 0.79 0.88 0.97 0.91 -16.83%
P/EPS 5.51 7.43 7.30 8.35 8.25 9.63 8.05 -22.31%
EY 18.17 13.45 13.69 11.98 12.13 10.39 12.43 28.77%
DY 8.07 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.74 0.00 0.78 0.86 0.90 -26.23%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 29/02/08 26/11/07 27/08/07 17/05/07 14/02/07 27/11/06 -
Price 0.60 0.55 0.56 0.60 0.57 0.72 0.69 -
P/RPS 0.76 0.68 0.72 0.77 0.73 0.96 0.91 -11.30%
P/EPS 6.01 6.70 6.39 8.21 6.81 9.49 8.05 -17.68%
EY 16.65 14.92 15.65 12.18 14.68 10.53 12.43 21.49%
DY 7.40 4.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.64 0.00 0.65 0.85 0.90 -21.14%

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