[PDZ] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 269.88%
YoY- 108.67%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 213,738 219,228 188,406 136,926 250,452 244,086 215,872 -0.16%
PBT 1,534 16,444 9,438 1,874 -12,294 6,944 10,880 -27.83%
Tax -1,310 -1,778 -1,038 -342 -788 -546 -382 22.77%
NP 224 14,666 8,400 1,532 -13,082 6,398 10,498 -47.30%
-
NP to SH -1,368 13,048 6,922 1,228 -14,162 5,274 9,860 -
-
Tax Rate 85.40% 10.81% 11.00% 18.25% - 7.86% 3.51% -
Total Cost 213,514 204,562 180,006 135,394 263,534 237,688 205,374 0.64%
-
Net Worth 102,599 104,383 95,177 96,485 104,903 98,887 89,845 2.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 6,119 - 5,375 -
Div Payout % - - - - 0.00% - 54.52% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 102,599 104,383 95,177 96,485 104,903 98,887 89,845 2.23%
NOSH 855,000 869,866 865,249 877,142 874,197 824,062 76,791 49.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.10% 6.69% 4.46% 1.12% -5.22% 2.62% 4.86% -
ROE -1.33% 12.50% 7.27% 1.27% -13.50% 5.33% 10.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.00 25.20 21.77 15.61 28.65 29.62 281.12 -33.16%
EPS -0.16 1.50 0.80 0.14 -1.62 0.64 12.84 -
DPS 0.00 0.00 0.00 0.00 0.70 0.00 7.00 -
NAPS 0.12 0.12 0.11 0.11 0.12 0.12 1.17 -31.55%
Adjusted Per Share Value based on latest NOSH - 885,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.33 37.26 32.02 23.27 42.57 41.49 36.69 -0.16%
EPS -0.23 2.22 1.18 0.21 -2.41 0.90 1.68 -
DPS 0.00 0.00 0.00 0.00 1.04 0.00 0.91 -
NAPS 0.1744 0.1774 0.1618 0.164 0.1783 0.1681 0.1527 2.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.08 0.09 0.09 0.10 0.19 0.14 -
P/RPS 0.32 0.32 0.41 0.58 0.35 0.64 0.05 36.21%
P/EPS -50.00 5.33 11.25 64.29 -6.17 29.69 1.09 -
EY -2.00 18.75 8.89 1.56 -16.20 3.37 91.71 -
DY 0.00 0.00 0.00 0.00 7.00 0.00 50.00 -
P/NAPS 0.67 0.67 0.82 0.82 0.83 1.58 0.12 33.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 28/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.07 0.11 0.08 0.09 0.09 0.15 0.17 -
P/RPS 0.28 0.44 0.37 0.58 0.31 0.51 0.06 29.24%
P/EPS -43.75 7.33 10.00 64.29 -5.56 23.44 1.32 -
EY -2.29 13.64 10.00 1.56 -18.00 4.27 75.53 -
DY 0.00 0.00 0.00 0.00 7.78 0.00 41.18 -
P/NAPS 0.58 0.92 0.73 0.82 0.75 1.25 0.15 25.25%

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