[PPG] QoQ Cumulative 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- -38.07%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,433 49,980 37,986 22,995 59,885 47,547 35,121 46.69%
PBT 10,017 8,847 8,607 6,122 9,703 9,721 8,669 10.10%
Tax -2,858 -2,519 -2,340 -1,899 -2,864 -2,581 -2,410 12.02%
NP 7,159 6,328 6,267 4,223 6,839 7,140 6,259 9.36%
-
NP to SH 7,048 6,229 6,181 4,184 6,756 7,124 6,253 8.29%
-
Tax Rate 28.53% 28.47% 27.19% 31.02% 29.52% 26.55% 27.80% -
Total Cost 55,274 43,652 31,719 18,772 53,046 40,407 28,862 54.15%
-
Net Worth 69,542 68,766 70,365 68,112 64,000 61,341 62,194 7.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,598 - - - - - - -
Div Payout % 22.68% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 69,542 68,766 70,365 68,112 64,000 61,341 62,194 7.72%
NOSH 79,933 79,961 79,961 79,999 80,000 79,955 79,961 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.47% 12.66% 16.50% 18.36% 11.42% 15.02% 17.82% -
ROE 10.13% 9.06% 8.78% 6.14% 10.56% 11.61% 10.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.11 62.51 47.51 28.74 74.86 59.47 43.92 46.73%
EPS 8.80 7.79 7.73 5.23 8.40 8.91 7.82 8.18%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.88 0.8514 0.80 0.7672 0.7778 7.74%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.41 49.96 37.97 22.99 59.86 47.53 35.11 46.68%
EPS 7.04 6.23 6.18 4.18 6.75 7.12 6.25 8.25%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6951 0.6874 0.7034 0.6808 0.6397 0.6132 0.6217 7.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.64 0.61 0.69 0.73 0.69 0.72 0.71 -
P/RPS 0.82 0.98 1.45 2.54 0.92 1.21 1.62 -36.46%
P/EPS 7.26 7.83 8.93 13.96 8.17 8.08 9.08 -13.84%
EY 13.78 12.77 11.20 7.16 12.24 12.38 11.01 16.12%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.78 0.86 0.86 0.94 0.91 -12.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 17/05/07 14/02/07 27/11/06 18/08/06 13/06/06 -
Price 0.56 0.60 0.57 0.72 0.69 0.71 0.68 -
P/RPS 0.72 0.96 1.20 2.50 0.92 1.19 1.55 -39.99%
P/EPS 6.35 7.70 7.37 13.77 8.17 7.97 8.70 -18.91%
EY 15.75 12.98 13.56 7.26 12.24 12.55 11.50 23.30%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.65 0.85 0.86 0.93 0.87 -18.49%

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