[PPG] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 20.11%
YoY- 143.97%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 70,734 72,401 72,393 71,640 68,436 55,548 36,902 54.24%
PBT 11,765 13,990 14,464 14,314 12,230 10,408 7,169 39.08%
Tax -3,055 -3,720 -3,663 -3,545 -4,003 -3,413 -2,904 3.43%
NP 8,710 10,270 10,801 10,769 8,227 6,995 4,265 60.89%
-
NP to SH 8,710 10,270 10,801 10,769 8,966 7,734 5,004 44.65%
-
Tax Rate 25.97% 26.59% 25.32% 24.77% 32.73% 32.79% 40.51% -
Total Cost 62,024 62,131 61,592 60,871 60,209 48,553 32,637 53.36%
-
Net Worth 57,280 57,445 56,689 56,265 40,740 45,567 41,053 24.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,728 3,759 1,728 1,728 - - - -
Div Payout % 19.84% 36.61% 16.00% 16.05% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,280 57,445 56,689 56,265 40,740 45,567 41,053 24.83%
NOSH 79,999 79,963 79,743 80,012 65,185 65,311 60,204 20.84%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.31% 14.18% 14.92% 15.03% 12.02% 12.59% 11.56% -
ROE 15.21% 17.88% 19.05% 19.14% 22.01% 16.97% 12.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 88.42 90.54 90.78 89.54 104.99 85.05 61.29 27.64%
EPS 10.89 12.84 13.54 13.46 13.75 11.84 8.31 19.73%
DPS 2.16 4.70 2.17 2.16 0.00 0.00 0.00 -
NAPS 0.716 0.7184 0.7109 0.7032 0.625 0.6977 0.6819 3.30%
Adjusted Per Share Value based on latest NOSH - 80,012
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 70.70 72.37 72.36 71.61 68.41 55.52 36.89 54.22%
EPS 8.71 10.27 10.80 10.76 8.96 7.73 5.00 44.72%
DPS 1.73 3.76 1.73 1.73 0.00 0.00 0.00 -
NAPS 0.5726 0.5742 0.5667 0.5624 0.4072 0.4555 0.4104 24.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.74 0.73 0.74 0.70 0.71 0.74 0.00 -
P/RPS 0.84 0.81 0.82 0.78 0.68 0.87 0.00 -
P/EPS 6.80 5.68 5.46 5.20 5.16 6.25 0.00 -
EY 14.71 17.59 18.30 19.23 19.37 16.00 0.00 -
DY 2.92 6.44 2.93 3.09 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.04 1.00 1.14 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 30/05/05 25/02/05 30/11/04 - - -
Price 0.71 0.74 0.74 0.72 0.75 0.00 0.00 -
P/RPS 0.80 0.82 0.82 0.80 0.71 0.00 0.00 -
P/EPS 6.52 5.76 5.46 5.35 5.45 0.00 0.00 -
EY 15.33 17.36 18.30 18.69 18.34 0.00 0.00 -
DY 3.04 6.35 2.93 3.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 1.04 1.02 1.20 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