[PDZ] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -23.17%
YoY- -43.61%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 215,872 231,568 194,368 184,001 184,196 186,652 180,843 12.49%
PBT 10,880 16,080 7,845 6,200 7,848 7,796 9,189 11.88%
Tax -382 -380 -423 -524 -622 -700 -1,098 -50.43%
NP 10,498 15,700 7,422 5,676 7,226 7,096 8,091 18.90%
-
NP to SH 9,860 15,016 6,821 5,142 6,694 6,572 8,091 14.04%
-
Tax Rate 3.51% 2.36% 5.39% 8.45% 7.93% 8.98% 11.95% -
Total Cost 205,374 215,868 186,946 178,325 176,970 179,556 172,752 12.18%
-
Net Worth 89,845 89,051 85,262 84,369 89,585 82,610 80,810 7.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,375 10,747 2,688 3,585 5,373 10,748 - -
Div Payout % 54.52% 71.57% 39.41% 69.72% 80.28% 163.55% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 89,845 89,051 85,262 84,369 89,585 82,610 80,810 7.30%
NOSH 76,791 76,768 76,813 76,832 76,766 76,775 76,619 0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.86% 6.78% 3.82% 3.08% 3.92% 3.80% 4.47% -
ROE 10.97% 16.86% 8.00% 6.10% 7.47% 7.96% 10.01% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 281.12 301.64 253.04 239.48 239.94 243.11 236.03 12.32%
EPS 12.84 19.56 8.88 6.69 8.72 8.56 10.56 13.87%
DPS 7.00 14.00 3.50 4.67 7.00 14.00 0.00 -
NAPS 1.17 1.16 1.11 1.0981 1.167 1.076 1.0547 7.14%
Adjusted Per Share Value based on latest NOSH - 77,272
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.69 39.36 33.04 31.27 31.31 31.72 30.74 12.48%
EPS 1.68 2.55 1.16 0.87 1.14 1.12 1.38 13.97%
DPS 0.91 1.83 0.46 0.61 0.91 1.83 0.00 -
NAPS 0.1527 0.1514 0.1449 0.1434 0.1523 0.1404 0.1373 7.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.12 0.13 0.13 0.14 0.15 0.15 -
P/RPS 0.05 0.04 0.05 0.05 0.06 0.06 0.06 -11.41%
P/EPS 1.09 0.61 1.46 1.94 1.61 1.75 1.42 -16.12%
EY 91.71 163.00 68.31 51.49 62.29 57.07 70.40 19.22%
DY 50.00 116.67 26.92 35.90 50.00 93.33 0.00 -
P/NAPS 0.12 0.10 0.12 0.12 0.12 0.14 0.14 -9.74%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 13/06/06 27/02/06 29/11/05 29/08/05 -
Price 0.17 0.14 0.12 0.13 0.14 0.14 0.16 -
P/RPS 0.06 0.05 0.05 0.05 0.06 0.06 0.07 -9.74%
P/EPS 1.32 0.72 1.35 1.94 1.61 1.64 1.52 -8.95%
EY 75.53 139.71 74.00 51.49 62.29 61.14 66.00 9.38%
DY 41.18 100.00 29.17 35.90 50.00 100.00 0.00 -
P/NAPS 0.15 0.12 0.11 0.12 0.12 0.13 0.15 0.00%

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