[PDZ] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -21.54%
YoY- -45.57%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 236,947 233,362 205,597 176,083 208,726 173,297 134,871 9.83%
PBT 5,265 3,723 9,916 7,364 13,454 -3,503 946 33.08%
Tax -810 -538 -343 -885 -1,792 -1,928 -1,695 -11.56%
NP 4,455 3,185 9,573 6,479 11,662 -5,431 -749 -
-
NP to SH 3,484 2,441 8,932 6,348 11,662 -5,431 -749 -
-
Tax Rate 15.38% 14.45% 3.46% 12.02% 13.32% - 179.18% -
Total Cost 232,492 230,177 196,024 169,604 197,064 178,728 135,620 9.39%
-
Net Worth 104,611 91,234 89,051 82,610 76,606 62,452 67,370 7.60%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,061 2,688 2,687 5,373 - - - -
Div Payout % 173.97% 110.14% 30.09% 84.65% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 104,611 91,234 89,051 82,610 76,606 62,452 67,370 7.60%
NOSH 871,764 77,317 76,768 76,775 76,606 73,995 74,033 50.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.88% 1.36% 4.66% 3.68% 5.59% -3.13% -0.56% -
ROE 3.33% 2.68% 10.03% 7.68% 15.22% -8.70% -1.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 27.18 301.82 267.81 229.35 272.47 234.20 182.18 -27.15%
EPS 0.40 3.16 11.63 8.27 15.22 -7.34 -1.01 -
DPS 0.70 3.50 3.50 7.00 0.00 0.00 0.00 -
NAPS 0.12 1.18 1.16 1.076 1.00 0.844 0.91 -28.63%
Adjusted Per Share Value based on latest NOSH - 76,775
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.27 39.66 34.94 29.93 35.48 29.45 22.92 9.83%
EPS 0.59 0.41 1.52 1.08 1.98 -0.92 -0.13 -
DPS 1.03 0.46 0.46 0.91 0.00 0.00 0.00 -
NAPS 0.1778 0.1551 0.1514 0.1404 0.1302 0.1061 0.1145 7.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.12 0.22 0.12 0.15 0.28 0.09 0.09 -
P/RPS 0.44 0.07 0.04 0.07 0.10 0.04 0.05 43.63%
P/EPS 30.03 6.97 1.03 1.81 1.84 -1.23 -8.90 -
EY 3.33 14.35 96.96 55.12 54.37 -81.55 -11.24 -
DY 5.83 15.91 29.17 46.67 0.00 0.00 0.00 -
P/NAPS 1.00 0.19 0.10 0.14 0.28 0.11 0.10 46.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 27/11/07 27/11/06 29/11/05 29/11/04 21/11/03 25/11/02 -
Price 0.09 0.22 0.14 0.14 0.28 0.10 0.08 -
P/RPS 0.33 0.07 0.05 0.06 0.10 0.04 0.04 42.10%
P/EPS 22.52 6.97 1.20 1.69 1.84 -1.36 -7.91 -
EY 4.44 14.35 83.11 59.06 54.37 -73.40 -12.65 -
DY 7.78 15.91 25.00 50.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.19 0.12 0.13 0.28 0.12 0.09 42.34%

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