[PDZ] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -0.24%
YoY- 88.5%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 213,544 212,546 211,474 219,228 228,872 183,489 183,692 10.52%
PBT 1,680 11,867 13,918 16,444 16,212 4,928 7,045 -61.44%
Tax -1,256 -1,304 -1,197 -1,778 -1,576 -1,153 -984 17.61%
NP 424 10,563 12,721 14,666 14,636 3,775 6,061 -82.93%
-
NP to SH -1,060 9,094 11,314 13,048 13,080 2,373 4,681 -
-
Tax Rate 74.76% 10.99% 8.60% 10.81% 9.72% 23.40% 13.97% -
Total Cost 213,120 201,983 198,753 204,562 214,236 179,714 177,630 12.87%
-
Net Worth 105,999 103,931 103,910 104,383 103,263 96,677 96,552 6.40%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 105,999 103,931 103,910 104,383 103,263 96,677 96,552 6.40%
NOSH 883,333 866,095 865,918 869,866 860,526 878,888 877,749 0.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.20% 4.97% 6.02% 6.69% 6.39% 2.06% 3.30% -
ROE -1.00% 8.75% 10.89% 12.50% 12.67% 2.45% 4.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.17 24.54 24.42 25.20 26.60 20.88 20.93 10.04%
EPS -0.12 1.05 1.31 1.50 1.52 0.27 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.11 0.11 5.95%
Adjusted Per Share Value based on latest NOSH - 879,459
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.29 36.12 35.94 37.26 38.90 31.19 31.22 10.52%
EPS -0.18 1.55 1.92 2.22 2.22 0.40 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1802 0.1766 0.1766 0.1774 0.1755 0.1643 0.1641 6.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.09 0.09 0.08 0.06 0.075 0.09 -
P/RPS 0.37 0.37 0.37 0.32 0.23 0.36 0.43 -9.50%
P/EPS -75.00 8.57 6.89 5.33 3.95 27.78 16.88 -
EY -1.33 11.67 14.52 18.75 25.33 3.60 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.75 0.67 0.50 0.68 0.82 -5.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 21/02/12 29/11/11 25/08/11 30/05/11 -
Price 0.08 0.09 0.08 0.11 0.08 0.06 0.08 -
P/RPS 0.33 0.37 0.33 0.44 0.30 0.29 0.38 -8.95%
P/EPS -66.67 8.57 6.12 7.33 5.26 22.22 15.00 -
EY -1.50 11.67 16.33 13.64 19.00 4.50 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.67 0.92 0.67 0.55 0.73 -5.54%

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