[PPG] QoQ TTM 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?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 72,401 72,393 71,640 68,436 55,548 36,902 21,936 121.84%
PBT 13,990 14,464 14,314 12,230 10,408 7,169 6,558 65.79%
Tax -3,720 -3,663 -3,545 -4,003 -3,413 -2,904 -2,883 18.54%
NP 10,270 10,801 10,769 8,227 6,995 4,265 3,675 98.52%
-
NP to SH 10,270 10,801 10,769 8,966 7,734 5,004 4,414 75.67%
-
Tax Rate 26.59% 25.32% 24.77% 32.73% 32.79% 40.51% 43.96% -
Total Cost 62,131 61,592 60,871 60,209 48,553 32,637 18,261 126.38%
-
Net Worth 57,445 56,689 56,265 40,740 45,567 41,053 49,032 11.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,759 1,728 1,728 - - - - -
Div Payout % 36.61% 16.00% 16.05% - - - - -
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 57,445 56,689 56,265 40,740 45,567 41,053 49,032 11.14%
NOSH 79,963 79,743 80,012 65,185 65,311 60,204 69,402 9.91%
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 14.18% 14.92% 15.03% 12.02% 12.59% 11.56% 16.75% -
ROE 17.88% 19.05% 19.14% 22.01% 16.97% 12.19% 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 90.54 90.78 89.54 104.99 85.05 61.29 31.61 101.81%
EPS 12.84 13.54 13.46 13.75 11.84 8.31 6.36 59.80%
DPS 4.70 2.17 2.16 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.7109 0.7032 0.625 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 72.37 72.36 71.61 68.41 55.52 36.89 21.93 121.81%
EPS 10.27 10.80 10.76 8.96 7.73 5.00 4.41 75.78%
DPS 3.76 1.73 1.73 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.5667 0.5624 0.4072 0.4555 0.4104 0.4901 11.14%
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 0.81 0.82 0.78 0.68 0.87 0.00 0.00 -
P/EPS 5.68 5.46 5.20 5.16 6.25 0.00 0.00 -
EY 17.59 18.30 19.23 19.37 16.00 0.00 0.00 -
DY 6.44 2.93 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.00 1.14 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 - - - -
Price 0.74 0.74 0.72 0.75 0.00 0.00 0.00 -
P/RPS 0.82 0.82 0.80 0.71 0.00 0.00 0.00 -
P/EPS 5.76 5.46 5.35 5.45 0.00 0.00 0.00 -
EY 17.36 18.30 18.69 18.34 0.00 0.00 0.00 -
DY 6.35 2.93 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.02 1.20 0.00 0.00 0.00 -

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