[PDZ] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 31.71%
YoY- -1177.45%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 215,872 184,196 190,412 205,972 78,163 119,528 129,848 8.83%
PBT 10,880 7,848 14,632 -7,288 1,740 894 5,458 12.17%
Tax -382 -622 -1,376 -2,172 -862 -894 -828 -12.09%
NP 10,498 7,226 13,256 -9,460 878 0 4,630 14.61%
-
NP to SH 9,860 6,694 13,256 -9,460 878 -504 4,630 13.42%
-
Tax Rate 3.51% 7.93% 9.40% - 49.54% 100.00% 15.17% -
Total Cost 205,374 176,970 177,156 215,432 77,285 119,528 125,218 8.59%
-
Net Worth 89,845 89,585 79,635 60,913 66,705 57,160 3,241,000 -44.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,375 5,373 - - - - - -
Div Payout % 54.52% 80.28% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 89,845 89,585 79,635 60,913 66,705 57,160 3,241,000 -44.97%
NOSH 76,791 76,766 76,535 73,906 73,781 61,463 3,307,142 -46.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.86% 3.92% 6.96% -4.59% 1.12% 0.00% 3.57% -
ROE 10.97% 7.47% 16.65% -15.53% 1.32% -0.88% 0.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 281.12 239.94 248.79 278.69 105.94 194.47 3.93 103.67%
EPS 12.84 8.72 17.32 -12.80 1.19 -0.82 0.14 112.28%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.167 1.0405 0.8242 0.9041 0.93 0.98 2.99%
Adjusted Per Share Value based on latest NOSH - 74,093
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 36.69 31.31 32.36 35.01 13.28 20.32 22.07 8.83%
EPS 1.68 1.14 2.25 -1.61 0.15 -0.09 0.79 13.39%
DPS 0.91 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1523 0.1354 0.1035 0.1134 0.0972 5.5085 -44.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.14 0.25 0.11 0.10 0.12 0.12 -
P/RPS 0.05 0.06 0.10 0.04 0.09 0.06 3.06 -49.61%
P/EPS 1.09 1.61 1.44 -0.86 8.40 -14.63 85.71 -51.67%
EY 91.71 62.29 69.28 -116.36 11.90 -6.83 1.17 106.80%
DY 50.00 50.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.24 0.13 0.11 0.13 0.12 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 22/02/02 23/02/01 -
Price 0.17 0.14 0.24 0.24 0.08 0.10 0.11 -
P/RPS 0.06 0.06 0.10 0.09 0.08 0.05 2.80 -47.28%
P/EPS 1.32 1.61 1.39 -1.88 6.72 -12.20 78.57 -49.37%
EY 75.53 62.29 72.17 -53.33 14.88 -8.20 1.27 97.50%
DY 41.18 50.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.12 0.23 0.29 0.09 0.11 0.11 5.30%

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