[PDZ] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 38.66%
YoY- 359.32%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 176,083 180,843 189,310 199,793 208,726 207,573 198,766 -7.75%
PBT 7,364 9,189 19,561 17,734 13,454 6,774 -5,208 -
Tax -885 -1,098 -1,394 -1,563 -1,792 -1,961 -2,095 -43.67%
NP 6,479 8,091 18,167 16,171 11,662 4,813 -7,303 -
-
NP to SH 6,348 8,091 18,167 16,171 11,662 4,813 -7,303 -
-
Tax Rate 12.02% 11.95% 7.13% 8.81% 13.32% 28.95% - -
Total Cost 169,604 172,752 171,143 183,622 197,064 202,760 206,069 -12.16%
-
Net Worth 82,610 80,946 78,848 79,558 76,606 73,046 60,105 23.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,373 - - - - - - -
Div Payout % 84.65% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,610 80,946 78,848 79,558 76,606 73,046 60,105 23.59%
NOSH 76,775 76,748 75,714 76,462 76,606 76,224 74,333 2.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.68% 4.47% 9.60% 8.09% 5.59% 2.32% -3.67% -
ROE 7.68% 10.00% 23.04% 20.33% 15.22% 6.59% -12.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 229.35 235.63 250.03 261.30 272.47 272.32 267.40 -9.71%
EPS 8.27 10.54 23.99 21.15 15.22 6.31 -9.82 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.076 1.0547 1.0414 1.0405 1.00 0.9583 0.8086 20.96%
Adjusted Per Share Value based on latest NOSH - 76,462
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.93 30.74 32.18 33.96 35.48 35.28 33.78 -7.74%
EPS 1.08 1.38 3.09 2.75 1.98 0.82 -1.24 -
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1404 0.1376 0.134 0.1352 0.1302 0.1242 0.1022 23.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.15 0.15 0.20 0.25 0.28 0.28 0.31 -
P/RPS 0.07 0.06 0.08 0.10 0.10 0.10 0.12 -30.16%
P/EPS 1.81 1.42 0.83 1.18 1.84 4.43 -3.16 -
EY 55.12 70.28 119.97 84.60 54.37 22.55 -31.69 -
DY 46.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.19 0.24 0.28 0.29 0.38 -48.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 25/02/05 29/11/04 27/08/04 31/05/04 -
Price 0.14 0.16 0.16 0.24 0.28 0.27 0.29 -
P/RPS 0.06 0.07 0.06 0.09 0.10 0.10 0.11 -33.21%
P/EPS 1.69 1.52 0.67 1.13 1.84 4.28 -2.95 -
EY 59.06 65.89 149.96 88.12 54.37 23.39 -33.88 -
DY 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.15 0.23 0.28 0.28 0.36 -49.25%

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