[PDZ] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -31.2%
YoY- 205.0%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 184,196 186,652 180,843 180,038 190,412 205,692 207,573 -7.63%
PBT 7,848 7,796 9,189 10,336 14,632 15,096 6,774 10.27%
Tax -622 -700 -1,098 -1,216 -1,376 -1,552 -1,961 -53.39%
NP 7,226 7,096 8,091 9,120 13,256 13,544 4,813 31.01%
-
NP to SH 6,694 6,572 8,091 9,120 13,256 13,544 4,813 24.52%
-
Tax Rate 7.93% 8.98% 11.95% 11.76% 9.40% 10.28% 28.95% -
Total Cost 176,970 179,556 172,752 170,918 177,156 192,148 202,760 -8.64%
-
Net Worth 89,585 82,610 80,810 79,766 79,635 76,606 71,508 16.16%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,373 10,748 - - - - - -
Div Payout % 80.28% 163.55% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 89,585 82,610 80,810 79,766 79,635 76,606 71,508 16.16%
NOSH 76,766 76,775 76,619 76,595 76,535 76,606 74,620 1.90%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.92% 3.80% 4.47% 5.07% 6.96% 6.58% 2.32% -
ROE 7.47% 7.96% 10.01% 11.43% 16.65% 17.68% 6.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 239.94 243.11 236.03 235.05 248.79 268.51 278.17 -9.36%
EPS 8.72 8.56 10.56 11.91 17.32 17.68 6.45 22.19%
DPS 7.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.167 1.076 1.0547 1.0414 1.0405 1.00 0.9583 13.99%
Adjusted Per Share Value based on latest NOSH - 75,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.31 31.72 30.74 30.60 32.36 34.96 35.28 -7.63%
EPS 1.14 1.12 1.38 1.55 2.25 2.30 0.82 24.48%
DPS 0.91 1.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1404 0.1373 0.1356 0.1354 0.1302 0.1215 16.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.15 0.15 0.20 0.25 0.28 0.28 -
P/RPS 0.06 0.06 0.06 0.09 0.10 0.10 0.10 -28.79%
P/EPS 1.61 1.75 1.42 1.68 1.44 1.58 4.34 -48.27%
EY 62.29 57.07 70.40 59.53 69.28 63.14 23.04 93.71%
DY 50.00 93.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.14 0.19 0.24 0.28 0.29 -44.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 25/05/05 25/02/05 29/11/04 27/08/04 -
Price 0.14 0.14 0.16 0.16 0.24 0.28 0.27 -
P/RPS 0.06 0.06 0.07 0.07 0.10 0.10 0.10 -28.79%
P/EPS 1.61 1.64 1.52 1.34 1.39 1.58 4.19 -47.05%
EY 62.29 61.14 66.00 74.42 72.17 63.14 23.89 89.10%
DY 50.00 100.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.15 0.15 0.23 0.28 0.28 -43.06%

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