[PDZ] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1.86%
YoY- -49.5%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 231,568 194,368 184,001 184,196 186,652 180,843 180,038 18.25%
PBT 16,080 7,845 6,200 7,848 7,796 9,189 10,336 34.22%
Tax -380 -423 -524 -622 -700 -1,098 -1,216 -53.91%
NP 15,700 7,422 5,676 7,226 7,096 8,091 9,120 43.59%
-
NP to SH 15,016 6,821 5,142 6,694 6,572 8,091 9,120 39.39%
-
Tax Rate 2.36% 5.39% 8.45% 7.93% 8.98% 11.95% 11.76% -
Total Cost 215,868 186,946 178,325 176,970 179,556 172,752 170,918 16.82%
-
Net Worth 89,051 85,262 84,369 89,585 82,610 80,810 79,766 7.60%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 10,747 2,688 3,585 5,373 10,748 - - -
Div Payout % 71.57% 39.41% 69.72% 80.28% 163.55% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 89,051 85,262 84,369 89,585 82,610 80,810 79,766 7.60%
NOSH 76,768 76,813 76,832 76,766 76,775 76,619 76,595 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.78% 3.82% 3.08% 3.92% 3.80% 4.47% 5.07% -
ROE 16.86% 8.00% 6.10% 7.47% 7.96% 10.01% 11.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 301.64 253.04 239.48 239.94 243.11 236.03 235.05 18.07%
EPS 19.56 8.88 6.69 8.72 8.56 10.56 11.91 39.15%
DPS 14.00 3.50 4.67 7.00 14.00 0.00 0.00 -
NAPS 1.16 1.11 1.0981 1.167 1.076 1.0547 1.0414 7.44%
Adjusted Per Share Value based on latest NOSH - 76,756
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.36 33.04 31.27 31.31 31.72 30.74 30.60 18.25%
EPS 2.55 1.16 0.87 1.14 1.12 1.38 1.55 39.31%
DPS 1.83 0.46 0.61 0.91 1.83 0.00 0.00 -
NAPS 0.1514 0.1449 0.1434 0.1523 0.1404 0.1373 0.1356 7.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.12 0.13 0.13 0.14 0.15 0.15 0.20 -
P/RPS 0.04 0.05 0.05 0.06 0.06 0.06 0.09 -41.73%
P/EPS 0.61 1.46 1.94 1.61 1.75 1.42 1.68 -49.07%
EY 163.00 68.31 51.49 62.29 57.07 70.40 59.53 95.59%
DY 116.67 26.92 35.90 50.00 93.33 0.00 0.00 -
P/NAPS 0.10 0.12 0.12 0.12 0.14 0.14 0.19 -34.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 13/06/06 27/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.14 0.12 0.13 0.14 0.14 0.16 0.16 -
P/RPS 0.05 0.05 0.05 0.06 0.06 0.07 0.07 -20.07%
P/EPS 0.72 1.35 1.94 1.61 1.64 1.52 1.34 -33.88%
EY 139.71 74.00 51.49 62.29 61.14 66.00 74.42 52.12%
DY 100.00 29.17 35.90 50.00 100.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.12 0.12 0.13 0.15 0.15 -13.81%

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