[PDZ] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -58.11%
YoY- -112.88%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 39,697 42,701 38,136 53,483 52,396 48,021 34,610 2.31%
PBT 1,396 -697 -2,772 347 4,169 3,170 691 12.42%
Tax -287 -252 -243 -341 -495 -298 -92 20.86%
NP 1,109 -949 -3,015 6 3,674 2,872 599 10.80%
-
NP to SH 778 -1,239 -3,354 -419 3,254 2,481 531 6.56%
-
Tax Rate 20.56% - - 98.27% 11.87% 9.40% 13.31% -
Total Cost 38,588 43,650 41,151 53,477 48,722 45,149 34,011 2.12%
-
Net Worth 31,119 88,500 86,000 100,559 105,535 94,106 97,350 -17.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,119 88,500 86,000 100,559 105,535 94,106 97,350 -17.30%
NOSH 864,444 884,999 860,000 837,999 879,459 855,517 885,000 -0.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.79% -2.22% -7.91% 0.01% 7.01% 5.98% 1.73% -
ROE 2.50% -1.40% -3.90% -0.42% 3.08% 2.64% 0.55% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.59 4.82 4.43 6.38 5.96 5.61 3.91 2.70%
EPS 0.09 -0.14 -0.39 -0.05 0.37 0.29 0.06 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.10 0.10 0.12 0.12 0.11 0.11 -16.97%
Adjusted Per Share Value based on latest NOSH - 837,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.75 7.26 6.48 9.09 8.91 8.16 5.88 2.32%
EPS 0.13 -0.21 -0.57 -0.07 0.55 0.42 0.09 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.1504 0.1462 0.1709 0.1794 0.1599 0.1655 -17.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.07 0.14 0.075 0.08 0.08 0.09 0.09 -
P/RPS 1.52 2.90 1.69 1.25 1.34 1.60 2.30 -6.66%
P/EPS 77.78 -100.00 -19.23 -160.00 21.62 31.03 150.00 -10.36%
EY 1.29 -1.00 -5.20 -0.63 4.63 3.22 0.67 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.40 0.75 0.67 0.67 0.82 0.82 15.42%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 18/02/15 24/02/14 25/02/13 21/02/12 28/02/11 25/02/10 -
Price 0.065 0.17 0.12 0.07 0.11 0.08 0.09 -
P/RPS 1.42 3.52 2.71 1.10 1.85 1.43 2.30 -7.71%
P/EPS 72.22 -121.43 -30.77 -140.00 29.73 27.59 150.00 -11.46%
EY 1.38 -0.82 -3.25 -0.71 3.36 3.63 0.67 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.70 1.20 0.58 0.92 0.73 0.82 14.09%

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