[PPG] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 50,630 55,716 63,139 62,433 59,885 70,734 68,436 -4.89%
PBT 6,285 7,798 9,601 10,017 9,703 11,765 12,230 -10.49%
Tax -2,348 -2,590 -2,983 -2,858 -2,864 -3,055 -4,003 -8.50%
NP 3,937 5,208 6,618 7,159 6,839 8,710 8,227 -11.55%
-
NP to SH 3,908 5,582 6,620 7,048 6,756 8,710 8,966 -12.91%
-
Tax Rate 37.36% 33.21% 31.07% 28.53% 29.52% 25.97% 32.73% -
Total Cost 46,693 50,508 56,521 55,274 53,046 62,024 60,209 -4.14%
-
Net Worth 79,747 77,772 74,958 69,962 60,217 57,280 40,740 11.83%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,379 6,576 7,123 - - 1,728 - -
Div Payout % 86.48% 117.81% 107.61% - - 19.84% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 79,747 77,772 74,958 69,962 60,217 57,280 40,740 11.83%
NOSH 97,922 79,726 80,600 80,416 78,787 79,999 65,185 7.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.78% 9.35% 10.48% 11.47% 11.42% 12.31% 12.02% -
ROE 4.90% 7.18% 8.83% 10.07% 11.22% 15.21% 22.01% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 51.70 69.88 78.34 77.64 76.01 88.42 104.99 -11.13%
EPS 3.99 7.00 8.21 8.76 8.57 10.89 13.75 -18.62%
DPS 3.45 8.24 8.88 0.00 0.00 2.16 0.00 -
NAPS 0.8144 0.9755 0.93 0.87 0.7643 0.716 0.625 4.50%
Adjusted Per Share Value based on latest NOSH - 80,416
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.61 55.69 63.11 62.41 59.86 70.70 68.41 -4.89%
EPS 3.91 5.58 6.62 7.04 6.75 8.71 8.96 -12.90%
DPS 3.38 6.57 7.12 0.00 0.00 1.73 0.00 -
NAPS 0.7971 0.7774 0.7493 0.6993 0.6019 0.5726 0.4072 11.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.44 0.45 0.59 0.64 0.69 0.74 0.71 -
P/RPS 0.85 0.64 0.75 0.82 0.91 0.84 0.68 3.78%
P/EPS 11.03 6.43 7.18 7.30 8.05 6.80 5.16 13.49%
EY 9.07 15.56 13.92 13.69 12.43 14.71 19.37 -11.87%
DY 7.84 18.31 15.05 0.00 0.00 2.92 0.00 -
P/NAPS 0.54 0.46 0.63 0.74 0.90 1.03 1.14 -11.70%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 25/11/08 26/11/07 27/11/06 30/11/05 30/11/04 -
Price 0.41 0.43 0.50 0.56 0.69 0.71 0.75 -
P/RPS 0.79 0.62 0.64 0.72 0.91 0.80 0.71 1.79%
P/EPS 10.27 6.14 6.09 6.39 8.05 6.52 5.45 11.13%
EY 9.73 16.28 16.43 15.65 12.43 15.33 18.34 -10.02%
DY 8.42 19.16 17.76 0.00 0.00 3.04 0.00 -
P/NAPS 0.50 0.44 0.54 0.64 0.90 0.99 1.20 -13.57%

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