[PDZ] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -34.34%
YoY- 47.3%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 254,836 227,522 219,717 215,872 231,568 194,368 184,001 24.22%
PBT 432 7,612 6,370 10,880 16,080 7,845 6,200 -83.03%
Tax -556 -494 -441 -382 -380 -423 -524 4.02%
NP -124 7,118 5,929 10,498 15,700 7,422 5,676 -
-
NP to SH -1,268 6,489 5,302 9,860 15,016 6,821 5,142 -
-
Tax Rate 128.70% 6.49% 6.92% 3.51% 2.36% 5.39% 8.45% -
Total Cost 254,960 220,404 213,788 205,374 215,868 186,946 178,325 26.88%
-
Net Worth 91,234 89,079 86,756 89,845 89,051 85,262 84,369 5.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,687 3,582 5,375 10,747 2,688 3,585 -
Div Payout % - 41.42% 67.57% 54.52% 71.57% 39.41% 69.72% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,234 89,079 86,756 89,845 89,051 85,262 84,369 5.34%
NOSH 77,317 76,792 76,776 76,791 76,768 76,813 76,832 0.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.05% 3.13% 2.70% 4.86% 6.78% 3.82% 3.08% -
ROE -1.39% 7.28% 6.11% 10.97% 16.86% 8.00% 6.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 329.60 296.28 286.18 281.12 301.64 253.04 239.48 23.70%
EPS -1.64 8.45 6.91 12.84 19.56 8.88 6.69 -
DPS 0.00 3.50 4.67 7.00 14.00 3.50 4.67 -
NAPS 1.18 1.16 1.13 1.17 1.16 1.11 1.0981 4.90%
Adjusted Per Share Value based on latest NOSH - 76,862
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.31 38.67 37.34 36.69 39.36 33.04 31.27 24.22%
EPS -0.22 1.10 0.90 1.68 2.55 1.16 0.87 -
DPS 0.00 0.46 0.61 0.91 1.83 0.46 0.61 -
NAPS 0.1551 0.1514 0.1475 0.1527 0.1514 0.1449 0.1434 5.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.16 0.19 0.14 0.12 0.13 0.13 -
P/RPS 0.07 0.05 0.07 0.05 0.04 0.05 0.05 25.12%
P/EPS -13.41 1.89 2.75 1.09 0.61 1.46 1.94 -
EY -7.45 52.81 36.35 91.71 163.00 68.31 51.49 -
DY 0.00 21.88 24.56 50.00 116.67 26.92 35.90 -
P/NAPS 0.19 0.14 0.17 0.12 0.10 0.12 0.12 35.80%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 28/02/07 27/11/06 28/08/06 13/06/06 -
Price 0.22 0.20 0.18 0.17 0.14 0.12 0.13 -
P/RPS 0.07 0.07 0.06 0.06 0.05 0.05 0.05 25.12%
P/EPS -13.41 2.37 2.61 1.32 0.72 1.35 1.94 -
EY -7.45 42.25 38.37 75.53 139.71 74.00 51.49 -
DY 0.00 17.50 25.93 41.18 100.00 29.17 35.90 -
P/NAPS 0.19 0.17 0.16 0.15 0.12 0.11 0.12 35.80%

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