[PERMAJU] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.97%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 284,398 224,220 339,246 314,062 278,554 246,860 205,108 24.41%
PBT 11,738 15,408 17,707 21,753 20,258 25,536 4,314 95.25%
Tax -3,772 -2,732 -1,040 -1,750 -2,232 -3,408 180 -
NP 7,966 12,676 16,667 20,002 18,026 22,128 4,494 46.62%
-
NP to SH 7,966 12,676 16,667 20,002 18,026 22,128 4,494 46.62%
-
Tax Rate 32.13% 17.73% 5.87% 8.04% 11.02% 13.35% -4.17% -
Total Cost 276,432 211,544 322,579 294,060 260,528 224,732 200,614 23.90%
-
Net Worth 243,648 234,569 237,752 236,553 227,535 222,173 208,003 11.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 243,648 234,569 237,752 236,553 227,535 222,173 208,003 11.15%
NOSH 221,277 211,266 216,986 217,420 214,595 212,769 215,190 1.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.80% 5.65% 4.91% 6.37% 6.47% 8.96% 2.19% -
ROE 3.27% 5.40% 7.01% 8.46% 7.92% 9.96% 2.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 128.53 106.13 156.34 144.45 129.80 116.02 95.31 22.12%
EPS 3.60 6.00 7.70 9.20 8.40 10.40 2.10 43.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1103 1.0957 1.088 1.0603 1.0442 0.9666 9.09%
Adjusted Per Share Value based on latest NOSH - 213,892
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.55 11.47 17.35 16.06 14.25 12.63 10.49 24.44%
EPS 0.41 0.65 0.85 1.02 0.92 1.13 0.23 47.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.12 0.1216 0.121 0.1164 0.1136 0.1064 11.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.60 0.52 0.46 0.43 0.39 0.38 -
P/RPS 0.54 0.57 0.33 0.32 0.33 0.34 0.40 22.21%
P/EPS 19.44 10.00 6.77 5.00 5.12 3.75 18.20 4.50%
EY 5.14 10.00 14.77 20.00 19.53 26.67 5.50 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.47 0.42 0.41 0.37 0.39 39.25%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 -
Price 0.56 0.67 0.78 0.48 0.43 0.40 0.40 -
P/RPS 0.44 0.63 0.50 0.33 0.33 0.34 0.42 3.15%
P/EPS 15.56 11.17 10.15 5.22 5.12 3.85 19.15 -12.95%
EY 6.43 8.96 9.85 19.17 19.53 26.00 5.22 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.71 0.44 0.41 0.38 0.41 15.70%

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