[PDZ] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 38.66%
YoY- 359.32%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 241,652 210,206 177,735 199,793 187,461 142,232 120,389 12.30%
PBT 5,667 9,361 5,797 17,734 -4,178 -178 -625 -
Tax -576 -303 -721 -1,563 -2,058 -1,682 1,747 -
NP 5,091 9,058 5,076 16,171 -6,236 -1,860 1,122 28.65%
-
NP to SH 4,219 8,404 4,810 16,171 -6,236 -1,860 -2,084 -
-
Tax Rate 10.16% 3.24% 12.44% 8.81% - - - -
Total Cost 236,561 201,148 172,659 183,622 193,697 144,092 119,267 12.08%
-
Net Worth 104,258 76,862 89,575 79,558 61,067 67,370 57,482 10.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,688 2,687 5,373 - - - - -
Div Payout % 63.73% 31.98% 111.71% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 104,258 76,862 89,575 79,558 61,067 67,370 57,482 10.42%
NOSH 868,823 76,862 76,756 76,462 74,093 74,516 61,809 55.31%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.11% 4.31% 2.86% 8.09% -3.33% -1.31% 0.93% -
ROE 4.05% 10.93% 5.37% 20.33% -10.21% -2.76% -3.63% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.81 273.48 231.56 261.30 253.01 190.87 194.77 -27.69%
EPS 0.49 10.93 6.27 21.15 -8.42 -2.50 -3.37 -
DPS 0.31 3.50 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 1.00 1.167 1.0405 0.8242 0.9041 0.93 -28.90%
Adjusted Per Share Value based on latest NOSH - 76,462
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.07 35.73 30.21 33.96 31.86 24.17 20.46 12.30%
EPS 0.72 1.43 0.82 2.75 -1.06 -0.32 -0.35 -
DPS 0.46 0.46 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.1772 0.1306 0.1522 0.1352 0.1038 0.1145 0.0977 10.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.19 0.14 0.14 0.25 0.11 0.10 0.12 -
P/RPS 0.68 0.05 0.06 0.10 0.04 0.05 0.06 49.84%
P/EPS 39.13 1.28 2.23 1.18 -1.31 -4.01 -3.56 -
EY 2.56 78.10 44.76 84.60 -76.51 -24.96 -28.10 -
DY 1.63 25.00 50.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.14 0.12 0.24 0.13 0.11 0.13 51.60%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 22/02/02 -
Price 0.15 0.17 0.14 0.24 0.24 0.08 0.10 -
P/RPS 0.54 0.06 0.06 0.09 0.09 0.04 0.05 48.64%
P/EPS 30.89 1.55 2.23 1.13 -2.85 -3.20 -2.97 -
EY 3.24 64.32 44.76 88.12 -35.07 -31.20 -33.72 -
DY 2.06 20.59 50.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.17 0.12 0.23 0.29 0.09 0.11 49.91%

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