[PDZ] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -49.31%
YoY- 200.81%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 211,474 219,228 228,872 183,489 183,692 188,406 184,728 9.42%
PBT 13,918 16,444 16,212 4,928 7,045 9,438 6,196 71.43%
Tax -1,197 -1,778 -1,576 -1,153 -984 -1,038 -884 22.37%
NP 12,721 14,666 14,636 3,775 6,061 8,400 5,312 78.90%
-
NP to SH 11,314 13,048 13,080 2,373 4,681 6,922 3,920 102.58%
-
Tax Rate 8.60% 10.81% 9.72% 23.40% 13.97% 11.00% 14.27% -
Total Cost 198,753 204,562 214,236 179,714 177,630 180,006 179,416 7.05%
-
Net Worth 103,910 104,383 103,263 96,677 96,552 95,177 97,999 3.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 103,910 104,383 103,263 96,677 96,552 95,177 97,999 3.97%
NOSH 865,918 869,866 860,526 878,888 877,749 865,249 890,909 -1.87%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.02% 6.69% 6.39% 2.06% 3.30% 4.46% 2.88% -
ROE 10.89% 12.50% 12.67% 2.45% 4.85% 7.27% 4.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.42 25.20 26.60 20.88 20.93 21.77 20.73 11.52%
EPS 1.31 1.50 1.52 0.27 0.53 0.80 0.44 106.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.11 0.11 5.96%
Adjusted Per Share Value based on latest NOSH - 875,384
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.94 37.26 38.90 31.19 31.22 32.02 31.40 9.41%
EPS 1.92 2.22 2.22 0.40 0.80 1.18 0.67 101.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1774 0.1755 0.1643 0.1641 0.1618 0.1666 3.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.08 0.06 0.075 0.09 0.09 0.08 -
P/RPS 0.37 0.32 0.23 0.36 0.43 0.41 0.39 -3.44%
P/EPS 6.89 5.33 3.95 27.78 16.88 11.25 18.18 -47.59%
EY 14.52 18.75 25.33 3.60 5.93 8.89 5.50 90.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.50 0.68 0.82 0.82 0.73 1.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 21/02/12 29/11/11 25/08/11 30/05/11 28/02/11 22/11/10 -
Price 0.08 0.11 0.08 0.06 0.08 0.08 0.09 -
P/RPS 0.33 0.44 0.30 0.29 0.38 0.37 0.43 -16.16%
P/EPS 6.12 7.33 5.26 22.22 15.00 10.00 20.45 -55.22%
EY 16.33 13.64 19.00 4.50 6.67 10.00 4.89 123.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.92 0.67 0.55 0.73 0.73 0.82 -12.59%

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