[PERMAJU] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.91%
YoY- -23.55%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 333,586 339,246 281,958 235,636 215,539 205,108 209,229 36.51%
PBT 15,175 17,707 9,649 6,702 6,254 4,314 10,558 27.38%
Tax -871 -1,040 -767 -489 349 180 -575 31.92%
NP 14,304 16,667 8,882 6,213 6,603 4,494 9,983 27.12%
-
NP to SH 14,304 16,667 8,882 6,213 6,603 4,494 9,983 27.12%
-
Tax Rate 5.74% 5.87% 7.95% 7.30% -5.58% -4.17% 5.45% -
Total Cost 319,282 322,579 273,076 229,423 208,936 200,614 199,246 36.97%
-
Net Worth 234,569 211,999 232,715 230,681 222,173 94,646 92,677 85.82%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 234,569 211,999 232,715 230,681 222,173 94,646 92,677 85.82%
NOSH 211,266 211,999 213,892 217,562 212,769 217,678 216,993 -1.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.29% 4.91% 3.15% 2.64% 3.06% 2.19% 4.77% -
ROE 6.10% 7.86% 3.82% 2.69% 2.97% 4.75% 10.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 157.90 160.02 131.82 108.31 101.30 94.23 96.42 38.97%
EPS 6.77 7.86 4.15 2.86 3.10 2.06 4.60 29.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1103 1.00 1.088 1.0603 1.0442 0.4348 0.4271 89.17%
Adjusted Per Share Value based on latest NOSH - 217,562
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.06 17.35 14.42 12.05 11.02 10.49 10.70 36.51%
EPS 0.73 0.85 0.45 0.32 0.34 0.23 0.51 27.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1084 0.119 0.118 0.1136 0.0484 0.0474 85.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.52 0.46 0.43 0.39 0.38 0.43 -
P/RPS 0.38 0.32 0.35 0.40 0.38 0.40 0.45 -10.66%
P/EPS 8.86 6.61 11.08 15.06 12.57 18.41 9.35 -3.52%
EY 11.28 15.12 9.03 6.64 7.96 5.43 10.70 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.42 0.41 0.37 0.87 1.01 -34.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 -
Price 0.67 0.78 0.48 0.43 0.40 0.40 0.38 -
P/RPS 0.42 0.49 0.36 0.40 0.39 0.42 0.39 5.06%
P/EPS 9.90 9.92 11.56 15.06 12.89 19.38 8.26 12.84%
EY 10.11 10.08 8.65 6.64 7.76 5.16 12.11 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.44 0.41 0.38 0.92 0.89 -23.13%

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