[PDZ] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -55.46%
YoY- 68.11%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 183,815 177,735 176,083 180,843 189,310 199,793 208,726 -8.13%
PBT 6,087 5,797 7,364 9,189 19,561 17,734 13,454 -41.09%
Tax -579 -721 -885 -1,098 -1,394 -1,563 -1,792 -52.94%
NP 5,508 5,076 6,479 8,091 18,167 16,171 11,662 -39.38%
-
NP to SH 5,108 4,810 6,348 8,091 18,167 16,171 11,662 -42.35%
-
Tax Rate 9.51% 12.44% 12.02% 11.95% 7.13% 8.81% 13.32% -
Total Cost 178,307 172,659 169,604 172,752 171,143 183,622 197,064 -6.45%
-
Net Worth 84,853 89,575 82,610 80,946 78,848 79,558 76,606 7.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,373 5,373 5,373 - - - - -
Div Payout % 105.19% 111.71% 84.65% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 84,853 89,575 82,610 80,946 78,848 79,558 76,606 7.06%
NOSH 77,272 76,756 76,775 76,748 75,714 76,462 76,606 0.57%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.00% 2.86% 3.68% 4.47% 9.60% 8.09% 5.59% -
ROE 6.02% 5.37% 7.68% 10.00% 23.04% 20.33% 15.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 237.88 231.56 229.35 235.63 250.03 261.30 272.47 -8.66%
EPS 6.61 6.27 8.27 10.54 23.99 21.15 15.22 -42.68%
DPS 7.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.0981 1.167 1.076 1.0547 1.0414 1.0405 1.00 6.44%
Adjusted Per Share Value based on latest NOSH - 76,748
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.24 30.21 29.93 30.74 32.18 33.96 35.48 -8.14%
EPS 0.87 0.82 1.08 1.38 3.09 2.75 1.98 -42.23%
DPS 0.91 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.1522 0.1404 0.1376 0.134 0.1352 0.1302 7.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.13 0.14 0.15 0.15 0.20 0.25 0.28 -
P/RPS 0.05 0.06 0.07 0.06 0.08 0.10 0.10 -37.03%
P/EPS 1.97 2.23 1.81 1.42 0.83 1.18 1.84 4.66%
EY 50.85 44.76 55.12 70.28 119.97 84.60 54.37 -4.36%
DY 53.85 50.00 46.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.14 0.14 0.19 0.24 0.28 -43.18%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 27/02/06 29/11/05 29/08/05 25/05/05 25/02/05 29/11/04 -
Price 0.13 0.14 0.14 0.16 0.16 0.24 0.28 -
P/RPS 0.05 0.06 0.06 0.07 0.06 0.09 0.10 -37.03%
P/EPS 1.97 2.23 1.69 1.52 0.67 1.13 1.84 4.66%
EY 50.85 44.76 59.06 65.89 149.96 88.12 54.37 -4.36%
DY 53.85 50.00 50.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.13 0.15 0.15 0.23 0.28 -43.18%

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