[PPG] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 60,200 68,274 71,640 21,936 39.96%
PBT 9,184 9,764 14,314 6,558 11.86%
Tax -2,984 -2,409 -3,545 -2,883 1.15%
NP 6,200 7,355 10,769 3,675 19.02%
-
NP to SH 6,067 7,366 10,769 4,414 11.17%
-
Tax Rate 32.49% 24.67% 24.77% 43.96% -
Total Cost 54,000 60,919 60,871 18,261 43.48%
-
Net Worth 68,112 60,868 56,265 49,032 11.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,728 - -
Div Payout % - - 16.05% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 68,112 60,868 56,265 49,032 11.56%
NOSH 79,999 80,016 80,012 69,402 4.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.30% 10.77% 15.03% 16.75% -
ROE 8.91% 12.10% 19.14% 9.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.25 85.32 89.54 31.61 33.48%
EPS 7.58 9.21 13.46 6.36 6.01%
DPS 0.00 0.00 2.16 0.00 -
NAPS 0.8514 0.7607 0.7032 0.7065 6.41%
Adjusted Per Share Value based on latest NOSH - 69,402
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.17 68.24 71.61 21.93 39.95%
EPS 6.06 7.36 10.76 4.41 11.16%
DPS 0.00 0.00 1.73 0.00 -
NAPS 0.6808 0.6084 0.5624 0.4901 11.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 0.73 0.74 0.70 0.00 -
P/RPS 0.97 0.87 0.78 0.00 -
P/EPS 9.63 8.04 5.20 0.00 -
EY 10.39 12.44 19.23 0.00 -
DY 0.00 0.00 3.09 0.00 -
P/NAPS 0.86 0.97 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 14/02/07 24/02/06 25/02/05 - -
Price 0.72 0.74 0.72 0.00 -
P/RPS 0.96 0.87 0.80 0.00 -
P/EPS 9.49 8.04 5.35 0.00 -
EY 10.53 12.44 18.69 0.00 -
DY 0.00 0.00 3.00 0.00 -
P/NAPS 0.85 0.97 1.02 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