[PPG] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 20.25%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 64,264 64,248 63,867 62,433 62,318 62,750 60,200 4.45%
PBT 11,191 11,167 8,760 10,017 8,829 9,641 9,184 14.09%
Tax -2,835 -3,093 -2,169 -2,858 -2,802 -2,794 -2,984 -3.36%
NP 8,356 8,074 6,591 7,159 6,027 6,847 6,200 22.03%
-
NP to SH 8,327 8,079 6,518 7,048 5,861 6,684 6,067 23.52%
-
Tax Rate 25.33% 27.70% 24.76% 28.53% 31.74% 28.98% 32.49% -
Total Cost 55,908 56,174 57,276 55,274 56,291 55,903 54,000 2.34%
-
Net Worth 75,199 77,629 72,285 69,962 0 70,294 68,112 6.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,334 3,558 1,763 - - - - -
Div Payout % 64.06% 44.05% 27.06% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 75,199 77,629 72,285 69,962 0 70,294 68,112 6.82%
NOSH 79,999 80,863 79,434 80,416 80,232 79,880 79,999 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.00% 12.57% 10.32% 11.47% 9.67% 10.91% 10.30% -
ROE 11.07% 10.41% 9.02% 10.07% 0.00% 9.51% 8.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.33 79.45 80.40 77.64 77.67 78.56 75.25 4.45%
EPS 10.41 9.99 8.21 8.76 7.31 8.37 7.58 23.57%
DPS 6.66 4.44 2.22 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.91 0.87 0.00 0.88 0.8514 6.82%
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.24 64.22 63.84 62.41 62.29 62.72 60.17 4.46%
EPS 8.32 8.08 6.52 7.04 5.86 6.68 6.06 23.55%
DPS 5.33 3.56 1.76 0.00 0.00 0.00 0.00 -
NAPS 0.7517 0.776 0.7225 0.6993 0.00 0.7026 0.6808 6.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.55 0.61 0.64 0.61 0.69 0.73 -
P/RPS 0.62 0.69 0.76 0.82 0.79 0.88 0.97 -25.81%
P/EPS 4.80 5.51 7.43 7.30 8.35 8.25 9.63 -37.16%
EY 20.82 18.17 13.45 13.69 11.98 12.13 10.39 59.01%
DY 13.32 8.07 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.67 0.74 0.00 0.78 0.86 -27.60%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 20/05/08 29/02/08 26/11/07 27/08/07 17/05/07 14/02/07 -
Price 0.45 0.60 0.55 0.56 0.60 0.57 0.72 -
P/RPS 0.56 0.76 0.68 0.72 0.77 0.73 0.96 -30.20%
P/EPS 4.32 6.01 6.70 6.39 8.21 6.81 9.49 -40.85%
EY 23.13 16.65 14.92 15.65 12.18 14.68 10.53 69.05%
DY 14.80 7.40 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.60 0.64 0.00 0.65 0.85 -31.70%

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