[PDZ] QoQ TTM 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- 176.9%
YoY- 200.81%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 204,326 198,900 194,525 183,489 189,093 188,283 174,872 10.92%
PBT 10,083 8,431 7,432 4,928 3,275 2,801 322 891.39%
Tax -1,313 -1,523 -1,326 -1,153 -1,060 -1,000 -794 39.79%
NP 8,770 6,908 6,106 3,775 2,215 1,801 -472 -
-
NP to SH 7,348 5,436 4,663 2,373 857 493 -1,457 -
-
Tax Rate 13.02% 18.06% 17.84% 23.40% 32.37% 35.70% 246.58% -
Total Cost 195,556 191,992 188,419 179,714 186,878 186,482 175,344 7.53%
-
Net Worth 102,365 105,535 103,263 96,292 55,000 94,106 97,999 2.94%
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 102,365 105,535 103,263 96,292 55,000 94,106 97,999 2.94%
NOSH 853,043 879,459 860,526 875,384 500,000 855,517 890,909 -2.85%
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 4.29% 3.47% 3.14% 2.06% 1.17% 0.96% -0.27% -
ROE 7.18% 5.15% 4.52% 2.46% 1.56% 0.52% -1.49% -
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 23.95 22.62 22.61 20.96 37.82 22.01 19.63 14.16%
EPS 0.86 0.62 0.54 0.27 0.17 0.06 -0.16 -
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 34.73 33.81 33.06 31.19 32.14 32.00 29.72 10.93%
EPS 1.25 0.92 0.79 0.40 0.15 0.08 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.1794 0.1755 0.1637 0.0935 0.1599 0.1666 2.93%
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 0.38 0.35 0.27 0.36 0.24 0.41 0.41 -4.93%
P/EPS 10.45 12.94 11.07 27.67 52.51 156.18 -48.92 -
EY 9.57 7.73 9.03 3.61 1.90 0.64 -2.04 -
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 0.49 0.35 0.29 0.21 0.36 0.46 -19.84%
P/EPS 9.29 17.80 14.76 22.13 46.67 138.83 -55.03 -
EY 10.77 5.62 6.77 4.52 2.14 0.72 -1.82 -
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