[PDZ] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 76.85%
YoY- -15.7%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 164,788 107,936 57,892 194,368 138,001 92,098 46,663 132.07%
PBT 4,778 5,440 4,020 7,845 4,650 3,924 1,949 81.91%
Tax -331 -191 -95 -423 -393 -311 -175 53.00%
NP 4,447 5,249 3,925 7,422 4,257 3,613 1,774 84.63%
-
NP to SH 3,977 4,930 3,754 6,821 3,857 3,347 1,643 80.37%
-
Tax Rate 6.93% 3.51% 2.36% 5.39% 8.45% 7.93% 8.98% -
Total Cost 160,341 102,687 53,967 186,946 133,744 88,485 44,889 133.85%
-
Net Worth 86,756 89,845 89,051 85,262 84,369 89,585 82,610 3.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,687 2,687 2,686 2,688 2,689 2,686 2,687 0.00%
Div Payout % 67.57% 54.52% 71.57% 39.41% 69.72% 80.28% 163.55% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 86,756 89,845 89,051 85,262 84,369 89,585 82,610 3.32%
NOSH 76,776 76,791 76,768 76,813 76,832 76,766 76,775 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.70% 4.86% 6.78% 3.82% 3.08% 3.92% 3.80% -
ROE 4.58% 5.49% 4.22% 8.00% 4.57% 3.74% 1.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 214.63 140.56 75.41 253.04 179.61 119.97 60.78 132.07%
EPS 5.18 6.42 4.89 8.88 5.02 4.36 2.14 80.37%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.13 1.17 1.16 1.11 1.0981 1.167 1.076 3.32%
Adjusted Per Share Value based on latest NOSH - 76,787
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.01 18.35 9.84 33.04 23.45 15.65 7.93 132.11%
EPS 0.68 0.84 0.64 1.16 0.66 0.57 0.28 80.77%
DPS 0.46 0.46 0.46 0.46 0.46 0.46 0.46 0.00%
NAPS 0.1475 0.1527 0.1514 0.1449 0.1434 0.1523 0.1404 3.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.14 0.12 0.13 0.13 0.14 0.15 -
P/RPS 0.09 0.10 0.16 0.05 0.07 0.12 0.25 -49.42%
P/EPS 3.67 2.18 2.45 1.46 2.59 3.21 7.01 -35.06%
EY 27.26 45.86 40.75 68.31 38.62 31.14 14.27 54.01%
DY 18.42 25.00 29.17 26.92 26.92 25.00 23.33 -14.58%
P/NAPS 0.17 0.12 0.10 0.12 0.12 0.12 0.14 13.83%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 27/11/06 28/08/06 13/06/06 27/02/06 29/11/05 -
Price 0.18 0.17 0.14 0.12 0.13 0.14 0.14 -
P/RPS 0.08 0.12 0.19 0.05 0.07 0.12 0.23 -50.57%
P/EPS 3.47 2.65 2.86 1.35 2.59 3.21 6.54 -34.48%
EY 28.78 37.76 34.93 74.00 38.62 31.14 15.29 52.50%
DY 19.44 20.59 25.00 29.17 26.92 25.00 25.00 -15.45%
P/NAPS 0.16 0.15 0.12 0.11 0.12 0.12 0.13 14.86%

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