[PDZ] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 133.84%
YoY- 110.08%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 174,156 209,801 198,900 188,283 147,384 237,234 241,652 -5.30%
PBT -13,408 4,412 8,431 2,801 -4,417 -339 5,667 -
Tax -1,056 -1,070 -1,523 -1,000 -251 -860 -576 10.61%
NP -14,464 3,342 6,908 1,801 -4,668 -1,199 5,091 -
-
NP to SH -15,721 1,886 5,436 493 -4,889 -2,105 4,219 -
-
Tax Rate - 24.25% 18.06% 35.70% - - 10.16% -
Total Cost 188,620 206,459 191,992 186,482 152,052 238,433 236,561 -3.70%
-
Net Worth 86,000 100,559 105,535 94,106 97,350 105,399 104,258 -3.15%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 6,061 2,688 -
Div Payout % - - - - - 0.00% 63.73% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 86,000 100,559 105,535 94,106 97,350 105,399 104,258 -3.15%
NOSH 860,000 837,999 879,459 855,517 885,000 878,333 868,823 -0.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.31% 1.59% 3.47% 0.96% -3.17% -0.51% 2.11% -
ROE -18.28% 1.88% 5.15% 0.52% -5.02% -2.00% 4.05% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.25 25.04 22.62 22.01 16.65 27.01 27.81 -5.14%
EPS -1.83 0.23 0.62 0.06 -0.55 -0.24 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.31 -
NAPS 0.10 0.12 0.12 0.11 0.11 0.12 0.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 855,517
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.60 35.66 33.81 32.00 25.05 40.32 41.07 -5.30%
EPS -2.67 0.32 0.92 0.08 -0.83 -0.36 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.46 -
NAPS 0.1462 0.1709 0.1794 0.1599 0.1655 0.1791 0.1772 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.075 0.08 0.08 0.09 0.09 0.10 0.19 -
P/RPS 0.37 0.32 0.35 0.41 0.54 0.37 0.68 -9.63%
P/EPS -4.10 35.55 12.94 156.18 -16.29 -41.73 39.13 -
EY -24.37 2.81 7.73 0.64 -6.14 -2.40 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 6.90 1.63 -
P/NAPS 0.75 0.67 0.67 0.82 0.82 0.83 1.58 -11.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 21/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 0.12 0.07 0.11 0.08 0.09 0.09 0.15 -
P/RPS 0.59 0.28 0.49 0.36 0.54 0.33 0.54 1.48%
P/EPS -6.56 31.10 17.80 138.83 -16.29 -37.55 30.89 -
EY -15.23 3.22 5.62 0.72 -6.14 -2.66 3.24 -
DY 0.00 0.00 0.00 0.00 0.00 7.67 2.06 -
P/NAPS 1.20 0.58 0.92 0.73 0.82 0.75 1.25 -0.67%

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