[PERMAJU] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -68.24%
YoY- 176.51%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 314,062 278,554 246,860 205,108 211,596 217,498 205,136 32.80%
PBT 21,753 20,258 25,536 4,314 14,640 15,482 17,776 14.39%
Tax -1,750 -2,232 -3,408 180 -488 -894 -4,084 -43.13%
NP 20,002 18,026 22,128 4,494 14,152 14,588 13,692 28.71%
-
NP to SH 20,002 18,026 22,128 4,494 14,152 14,588 13,692 28.71%
-
Tax Rate 8.04% 11.02% 13.35% -4.17% 3.33% 5.77% 22.97% -
Total Cost 294,060 260,528 224,732 200,614 197,444 202,910 191,444 33.09%
-
Net Worth 236,553 227,535 222,173 208,003 92,515 80,877 67,561 130.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 236,553 227,535 222,173 208,003 92,515 80,877 67,561 130.40%
NOSH 217,420 214,595 212,769 215,190 216,612 214,529 213,937 1.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.37% 6.47% 8.96% 2.19% 6.69% 6.71% 6.67% -
ROE 8.46% 7.92% 9.96% 2.16% 15.30% 18.04% 20.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 144.45 129.80 116.02 95.31 97.68 101.38 95.89 31.37%
EPS 9.20 8.40 10.40 2.10 6.53 6.80 6.40 27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.0603 1.0442 0.9666 0.4271 0.377 0.3158 127.93%
Adjusted Per Share Value based on latest NOSH - 217,678
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.06 14.24 12.62 10.49 10.82 11.12 10.49 32.80%
EPS 1.02 0.92 1.13 0.23 0.72 0.75 0.70 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1163 0.1136 0.1064 0.0473 0.0414 0.0345 130.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.43 0.39 0.38 0.43 0.38 0.46 -
P/RPS 0.32 0.33 0.34 0.40 0.44 0.37 0.48 -23.66%
P/EPS 5.00 5.12 3.75 18.20 6.58 5.59 7.19 -21.49%
EY 20.00 19.53 26.67 5.50 15.19 17.89 13.91 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.37 0.39 1.01 1.01 1.46 -56.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 -
Price 0.48 0.43 0.40 0.40 0.38 0.51 0.37 -
P/RPS 0.33 0.33 0.34 0.42 0.39 0.50 0.39 -10.53%
P/EPS 5.22 5.12 3.85 19.15 5.82 7.50 5.78 -6.56%
EY 19.17 19.53 26.00 5.22 17.19 13.33 17.30 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.38 0.41 0.89 1.35 1.17 -47.86%

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