[PERMAJU] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 46.93%
YoY- 294.44%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 339,246 281,958 235,636 215,539 205,108 209,229 220,266 33.26%
PBT 17,707 9,649 6,702 6,254 4,314 10,558 10,070 45.53%
Tax -1,040 -767 -489 349 180 -575 -1,943 -34.00%
NP 16,667 8,882 6,213 6,603 4,494 9,983 8,127 61.20%
-
NP to SH 16,667 8,882 6,213 6,603 4,494 9,983 8,127 61.20%
-
Tax Rate 5.87% 7.95% 7.30% -5.58% -4.17% 5.45% 19.29% -
Total Cost 322,579 273,076 229,423 208,936 200,614 199,246 212,139 32.13%
-
Net Worth 211,999 232,715 230,681 222,173 94,646 92,677 81,075 89.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 211,999 232,715 230,681 222,173 94,646 92,677 81,075 89.46%
NOSH 211,999 213,892 217,562 212,769 217,678 216,993 215,055 -0.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.91% 3.15% 2.64% 3.06% 2.19% 4.77% 3.69% -
ROE 7.86% 3.82% 2.69% 2.97% 4.75% 10.77% 10.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 160.02 131.82 108.31 101.30 94.23 96.42 102.42 34.53%
EPS 7.86 4.15 2.86 3.10 2.06 4.60 3.78 62.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.088 1.0603 1.0442 0.4348 0.4271 0.377 91.27%
Adjusted Per Share Value based on latest NOSH - 212,769
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.35 14.42 12.05 11.02 10.49 10.70 11.27 33.22%
EPS 0.85 0.45 0.32 0.34 0.23 0.51 0.42 59.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.119 0.118 0.1136 0.0484 0.0474 0.0415 89.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.52 0.46 0.43 0.39 0.38 0.43 0.38 -
P/RPS 0.32 0.35 0.40 0.38 0.40 0.45 0.37 -9.20%
P/EPS 6.61 11.08 15.06 12.57 18.41 9.35 10.06 -24.36%
EY 15.12 9.03 6.64 7.96 5.43 10.70 9.94 32.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.41 0.37 0.87 1.01 1.01 -35.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 -
Price 0.78 0.48 0.43 0.40 0.40 0.38 0.51 -
P/RPS 0.49 0.36 0.40 0.39 0.42 0.39 0.50 -1.33%
P/EPS 9.92 11.56 15.06 12.89 19.38 8.26 13.50 -18.52%
EY 10.08 8.65 6.64 7.76 5.16 12.11 7.41 22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.44 0.41 0.38 0.92 0.89 1.35 -30.56%

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