[PPG] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 147.72%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 76,876 94,384 97,716 91,980 90,720 100,560 87,744 -2.17%
PBT 12,960 16,644 19,460 24,488 26,564 34,568 26,228 -11.07%
Tax -3,236 -4,952 -4,840 -7,596 -7,116 -9,700 -11,528 -19.06%
NP 9,724 11,692 14,620 16,892 19,448 24,868 14,700 -6.64%
-
NP to SH 9,900 12,504 14,616 16,736 19,492 24,868 17,656 -9.18%
-
Tax Rate 24.97% 29.75% 24.87% 31.02% 26.79% 28.06% 43.95% -
Total Cost 67,152 82,692 83,096 75,088 71,272 75,692 73,044 -1.39%
-
Net Worth 80,261 77,550 72,285 68,112 60,868 56,265 49,032 8.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,684 6,587 6,990 - - 6,913 - -
Div Payout % 57.42% 52.69% 47.83% - - 27.80% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 80,261 77,550 72,285 68,112 60,868 56,265 49,032 8.55%
NOSH 79,838 79,948 79,434 79,999 80,016 80,012 69,402 2.36%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.65% 12.39% 14.96% 18.36% 21.44% 24.73% 16.75% -
ROE 12.33% 16.12% 20.22% 24.57% 32.02% 44.20% 36.01% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.29 118.06 123.01 114.98 113.38 125.68 126.43 -4.43%
EPS 12.40 15.64 18.40 20.92 24.36 31.08 25.44 -11.27%
DPS 7.12 8.24 8.80 0.00 0.00 8.64 0.00 -
NAPS 1.0053 0.97 0.91 0.8514 0.7607 0.7032 0.7065 6.04%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.84 94.34 97.67 91.94 90.68 100.52 87.71 -2.17%
EPS 9.90 12.50 14.61 16.73 19.48 24.86 17.65 -9.17%
DPS 5.68 6.58 6.99 0.00 0.00 6.91 0.00 -
NAPS 0.8023 0.7752 0.7225 0.6808 0.6084 0.5624 0.4901 8.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.47 0.39 0.61 0.73 0.74 0.70 0.00 -
P/RPS 0.49 0.33 0.50 0.63 0.65 0.56 0.00 -
P/EPS 3.79 2.49 3.32 3.49 3.04 2.25 0.00 -
EY 26.38 40.10 30.16 28.66 32.92 44.40 0.00 -
DY 15.15 21.13 14.43 0.00 0.00 12.34 0.00 -
P/NAPS 0.47 0.40 0.67 0.86 0.97 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 29/02/08 14/02/07 24/02/06 25/02/05 19/05/04 -
Price 0.52 0.40 0.55 0.72 0.74 0.72 0.75 -
P/RPS 0.54 0.34 0.45 0.63 0.65 0.57 0.59 -1.46%
P/EPS 4.19 2.56 2.99 3.44 3.04 2.32 2.95 6.01%
EY 23.85 39.10 33.45 29.06 32.92 43.17 33.92 -5.69%
DY 13.69 20.60 16.00 0.00 0.00 12.00 0.00 -
P/NAPS 0.52 0.41 0.60 0.85 0.97 1.02 1.06 -11.18%

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