[PPG] YoY TTM 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- -10.2%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
PPG's Result
PPG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 51,339 62,306 63,867 60,200 68,274 71,640 21,936 15.21%
PBT 6,877 8,897 8,760 9,184 9,764 14,314 6,558 0.79%
Tax -2,161 -3,011 -2,169 -2,984 -2,409 -3,545 -2,883 -4.68%
NP 4,716 5,886 6,591 6,200 7,355 10,769 3,675 4.24%
-
NP to SH 4,887 6,092 6,518 6,067 7,366 10,769 4,414 1.70%
-
Tax Rate 31.42% 33.84% 24.76% 32.49% 24.67% 24.77% 43.96% -
Total Cost 46,623 56,420 57,276 54,000 60,919 60,871 18,261 16.89%
-
Net Worth 79,838 77,550 72,285 68,112 60,868 56,265 49,032 8.45%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,350 7,007 1,763 - - 1,728 - -
Div Payout % 129.94% 115.03% 27.06% - - 16.05% - -
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 79,838 77,550 72,285 68,112 60,868 56,265 49,032 8.45%
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 9.19% 9.45% 10.32% 10.30% 10.77% 15.03% 16.75% -
ROE 6.12% 7.86% 9.02% 8.91% 12.10% 19.14% 9.00% -
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 64.30 77.93 80.40 75.25 85.32 89.54 31.61 12.55%
EPS 6.12 7.62 8.21 7.58 9.21 13.46 6.36 -0.63%
DPS 7.96 8.72 2.22 0.00 0.00 2.16 0.00 -
NAPS 1.00 0.97 0.91 0.8514 0.7607 0.7032 0.7065 5.95%
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 51.32 62.28 63.84 60.17 68.24 71.61 21.93 15.20%
EPS 4.88 6.09 6.52 6.06 7.36 10.76 4.41 1.70%
DPS 6.35 7.00 1.76 0.00 0.00 1.73 0.00 -
NAPS 0.798 0.7752 0.7225 0.6808 0.6084 0.5624 0.4901 8.45%
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 0.73 0.50 0.76 0.97 0.87 0.78 0.00 -
P/EPS 7.68 5.12 7.43 9.63 8.04 5.20 0.00 -
EY 13.02 19.54 13.45 10.39 12.44 19.23 0.00 -
DY 16.94 22.36 3.64 0.00 0.00 3.09 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 - -
Price 0.52 0.40 0.55 0.72 0.74 0.72 0.00 -
P/RPS 0.81 0.51 0.68 0.96 0.87 0.80 0.00 -
P/EPS 8.50 5.25 6.70 9.49 8.04 5.35 0.00 -
EY 11.77 19.05 14.92 10.53 12.44 18.69 0.00 -
DY 15.31 21.80 4.04 0.00 0.00 3.00 0.00 -
P/NAPS 0.52 0.41 0.60 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