[PDZ] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 15.29%
YoY- -265.3%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 212,546 183,489 162,543 204,147 234,051 227,522 194,368 1.49%
PBT 11,867 4,928 -981 -11,501 9,280 7,612 7,845 7.13%
Tax -1,304 -1,153 -652 -474 -739 -494 -423 20.61%
NP 10,563 3,775 -1,633 -11,975 8,541 7,118 7,422 6.05%
-
NP to SH 9,094 2,373 -2,354 -12,584 7,613 6,489 6,821 4.90%
-
Tax Rate 10.99% 23.40% - - 7.96% 6.49% 5.39% -
Total Cost 201,983 179,714 164,176 216,122 225,510 220,404 186,946 1.29%
-
Net Worth 103,931 96,677 95,903 95,464 109,965 89,079 85,262 3.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 2,960 2,687 2,688 -
Div Payout % - - - - 38.89% 41.42% 39.41% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 103,931 96,677 95,903 95,464 109,965 89,079 85,262 3.35%
NOSH 866,095 878,888 871,851 867,862 845,888 76,792 76,813 49.69%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.97% 2.06% -1.00% -5.87% 3.65% 3.13% 3.82% -
ROE 8.75% 2.45% -2.45% -13.18% 6.92% 7.28% 8.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.54 20.88 18.64 23.52 27.67 296.28 253.04 -32.19%
EPS 1.05 0.27 -0.27 -1.45 0.90 8.45 8.88 -29.91%
DPS 0.00 0.00 0.00 0.00 0.35 3.50 3.50 -
NAPS 0.12 0.11 0.11 0.11 0.13 1.16 1.11 -30.95%
Adjusted Per Share Value based on latest NOSH - 848,235
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.12 31.19 27.63 34.70 39.78 38.67 33.04 1.49%
EPS 1.55 0.40 -0.40 -2.14 1.29 1.10 1.16 4.94%
DPS 0.00 0.00 0.00 0.00 0.50 0.46 0.46 -
NAPS 0.1766 0.1643 0.163 0.1623 0.1869 0.1514 0.1449 3.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.075 0.08 0.09 0.12 0.16 0.13 -
P/RPS 0.37 0.36 0.43 0.38 0.43 0.05 0.05 39.55%
P/EPS 8.57 27.78 -29.63 -6.21 13.33 1.89 1.46 34.27%
EY 11.67 3.60 -3.38 -16.11 7.50 52.81 68.31 -25.49%
DY 0.00 0.00 0.00 0.00 2.92 21.88 26.92 -
P/NAPS 0.75 0.68 0.73 0.82 0.92 0.14 0.12 35.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 26/08/10 27/08/09 25/08/08 27/08/07 28/08/06 -
Price 0.09 0.06 0.07 0.09 0.12 0.20 0.12 -
P/RPS 0.37 0.29 0.38 0.38 0.43 0.07 0.05 39.55%
P/EPS 8.57 22.22 -25.93 -6.21 13.33 2.37 1.35 36.03%
EY 11.67 4.50 -3.86 -16.11 7.50 42.25 74.00 -26.47%
DY 0.00 0.00 0.00 0.00 2.92 17.50 29.17 -
P/NAPS 0.75 0.55 0.64 0.82 0.92 0.17 0.11 37.66%

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