[PPG] QoQ TTM Result on 30-Sep-2005 [#4]

Stock
[PPG] PELANGI PUBLISHING GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -15.19%
YoY- -2.86%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 58,768 64,996 68,274 70,734 72,401 72,393 71,640 -12.40%
PBT 9,318 11,031 9,764 11,765 13,990 14,464 14,314 -24.94%
Tax -2,506 -2,901 -2,409 -3,055 -3,720 -3,663 -3,545 -20.69%
NP 6,812 8,130 7,355 8,710 10,270 10,801 10,769 -26.37%
-
NP to SH 6,796 8,124 7,366 8,710 10,270 10,801 10,769 -26.48%
-
Tax Rate 26.89% 26.30% 24.67% 25.97% 26.59% 25.32% 24.77% -
Total Cost 51,956 56,866 60,919 62,024 62,131 61,592 60,871 -10.04%
-
Net Worth 61,305 62,044 60,868 57,280 57,445 56,689 56,265 5.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 1,728 3,759 1,728 1,728 -
Div Payout % - - - 19.84% 36.61% 16.00% 16.05% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 61,305 62,044 60,868 57,280 57,445 56,689 56,265 5.90%
NOSH 79,908 79,768 80,016 79,999 79,963 79,743 80,012 -0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.59% 12.51% 10.77% 12.31% 14.18% 14.92% 15.03% -
ROE 11.09% 13.09% 12.10% 15.21% 17.88% 19.05% 19.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.54 81.48 85.32 88.42 90.54 90.78 89.54 -12.33%
EPS 8.50 10.18 9.21 10.89 12.84 13.54 13.46 -26.45%
DPS 0.00 0.00 0.00 2.16 4.70 2.17 2.16 -
NAPS 0.7672 0.7778 0.7607 0.716 0.7184 0.7109 0.7032 5.99%
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.74 64.97 68.24 70.70 72.37 72.36 71.61 -12.40%
EPS 6.79 8.12 7.36 8.71 10.27 10.80 10.76 -26.49%
DPS 0.00 0.00 0.00 1.73 3.76 1.73 1.73 -
NAPS 0.6128 0.6202 0.6084 0.5726 0.5742 0.5667 0.5624 5.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.72 0.71 0.74 0.74 0.73 0.74 0.70 -
P/RPS 0.98 0.87 0.87 0.84 0.81 0.82 0.78 16.48%
P/EPS 8.47 6.97 8.04 6.80 5.68 5.46 5.20 38.56%
EY 11.81 14.34 12.44 14.71 17.59 18.30 19.23 -27.81%
DY 0.00 0.00 0.00 2.92 6.44 2.93 3.09 -
P/NAPS 0.94 0.91 0.97 1.03 1.02 1.04 1.00 -4.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 13/06/06 24/02/06 30/11/05 17/08/05 30/05/05 25/02/05 -
Price 0.71 0.68 0.74 0.71 0.74 0.74 0.72 -
P/RPS 0.97 0.83 0.87 0.80 0.82 0.82 0.80 13.74%
P/EPS 8.35 6.68 8.04 6.52 5.76 5.46 5.35 34.66%
EY 11.98 14.98 12.44 15.33 17.36 18.30 18.69 -25.71%
DY 0.00 0.00 0.00 3.04 6.35 2.93 3.00 -
P/NAPS 0.93 0.87 0.97 0.99 1.03 1.04 1.02 -5.98%

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