[PDZ] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 37.8%
YoY- 233.67%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 212,546 158,606 109,614 57,218 183,489 137,769 94,203 72.11%
PBT 11,867 10,439 8,222 4,053 4,928 5,284 4,719 85.02%
Tax -1,304 -898 -889 -394 -1,153 -738 -519 84.92%
NP 10,563 9,541 7,333 3,659 3,775 4,546 4,200 85.04%
-
NP to SH 9,094 8,486 6,524 3,270 2,373 3,511 3,461 90.52%
-
Tax Rate 10.99% 8.60% 10.81% 9.72% 23.40% 13.97% 11.00% -
Total Cost 201,983 149,065 102,281 53,559 179,714 133,223 90,003 71.49%
-
Net Worth 103,931 103,910 104,383 103,263 96,677 96,552 95,177 6.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 103,931 103,910 104,383 103,263 96,677 96,552 95,177 6.04%
NOSH 866,095 865,918 869,866 860,526 878,888 877,749 865,249 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.97% 6.02% 6.69% 6.39% 2.06% 3.30% 4.46% -
ROE 8.75% 8.17% 6.25% 3.17% 2.45% 3.64% 3.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.54 18.32 12.60 6.65 20.88 15.70 10.89 71.96%
EPS 1.05 0.98 0.75 0.38 0.27 0.40 0.40 90.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.11 0.11 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 860,526
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.12 26.96 18.63 9.72 31.19 23.42 16.01 72.10%
EPS 1.55 1.44 1.11 0.56 0.40 0.60 0.59 90.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1766 0.1774 0.1755 0.1643 0.1641 0.1618 6.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.09 0.08 0.06 0.075 0.09 0.09 -
P/RPS 0.37 0.49 0.63 0.90 0.36 0.57 0.83 -41.67%
P/EPS 8.57 9.18 10.67 15.79 27.78 22.50 22.50 -47.48%
EY 11.67 10.89 9.38 6.33 3.60 4.44 4.44 90.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.67 0.50 0.68 0.82 0.82 -5.78%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 21/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.09 0.08 0.11 0.08 0.06 0.08 0.08 -
P/RPS 0.37 0.44 0.87 1.20 0.29 0.51 0.73 -36.45%
P/EPS 8.57 8.16 14.67 21.05 22.22 20.00 20.00 -43.19%
EY 11.67 12.25 6.82 4.75 4.50 5.00 5.00 76.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.92 0.67 0.55 0.73 0.73 1.81%

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