[PDZ] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -4.9%
YoY- -234.22%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 211,474 183,692 148,292 222,250 238,406 219,717 184,001 2.34%
PBT 13,918 7,045 1,370 -13,340 12,684 6,370 6,200 14.41%
Tax -1,197 -984 -440 -714 -617 -441 -524 14.74%
NP 12,721 6,061 930 -14,054 12,066 5,929 5,676 14.38%
-
NP to SH 11,314 4,681 400 -14,856 11,068 5,302 5,142 14.03%
-
Tax Rate 8.60% 13.97% 32.12% - 4.86% 6.92% 8.45% -
Total Cost 198,753 177,630 147,361 236,305 226,340 213,788 178,325 1.82%
-
Net Worth 103,910 96,552 110,000 95,751 107,912 86,756 84,369 3.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 3,582 3,585 -
Div Payout % - - - - - 67.57% 69.72% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 103,910 96,552 110,000 95,751 107,912 86,756 84,369 3.52%
NOSH 865,918 877,749 1,000,000 870,468 830,099 76,776 76,832 49.67%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.02% 3.30% 0.63% -6.32% 5.06% 2.70% 3.08% -
ROE 10.89% 4.85% 0.36% -15.52% 10.26% 6.11% 6.10% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.42 20.93 14.83 25.53 28.72 286.18 239.48 -31.62%
EPS 1.31 0.53 0.04 -1.71 1.33 6.91 6.69 -23.77%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 4.67 -
NAPS 0.12 0.11 0.11 0.11 0.13 1.13 1.0981 -30.83%
Adjusted Per Share Value based on latest NOSH - 864,042
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.94 31.22 25.20 37.77 40.52 37.34 31.27 2.34%
EPS 1.92 0.80 0.07 -2.52 1.88 0.90 0.87 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.61 -
NAPS 0.1766 0.1641 0.187 0.1627 0.1834 0.1475 0.1434 3.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.09 0.09 0.30 0.16 0.19 0.13 -
P/RPS 0.37 0.43 0.61 1.17 0.56 0.07 0.05 39.55%
P/EPS 6.89 16.88 225.00 -17.58 12.00 2.75 1.94 23.49%
EY 14.52 5.93 0.44 -5.69 8.33 36.35 51.49 -19.00%
DY 0.00 0.00 0.00 0.00 0.00 24.56 35.90 -
P/NAPS 0.75 0.82 0.82 2.73 1.23 0.17 0.12 35.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 24/05/10 29/05/09 26/05/08 28/05/07 13/06/06 -
Price 0.08 0.08 0.08 0.10 0.13 0.18 0.13 -
P/RPS 0.33 0.38 0.54 0.39 0.45 0.06 0.05 36.91%
P/EPS 6.12 15.00 200.00 -5.86 9.75 2.61 1.94 21.08%
EY 16.33 6.67 0.50 -17.07 10.26 38.37 51.49 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 25.93 35.90 -
P/NAPS 0.67 0.73 0.73 0.91 1.00 0.16 0.12 33.15%

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