[PDZ] QoQ TTM 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- 33.54%
YoY- -15.7%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 221,155 210,206 205,597 194,368 183,815 177,735 176,083 16.42%
PBT 7,973 9,361 9,916 7,845 6,087 5,797 7,364 5.44%
Tax -361 -303 -343 -423 -579 -721 -885 -45.02%
NP 7,612 9,058 9,573 7,422 5,508 5,076 6,479 11.35%
-
NP to SH 6,941 8,404 8,932 6,821 5,108 4,810 6,348 6.14%
-
Tax Rate 4.53% 3.24% 3.46% 5.39% 9.51% 12.44% 12.02% -
Total Cost 213,543 201,148 196,024 186,946 178,307 172,659 169,604 16.61%
-
Net Worth 86,845 76,862 89,051 87,292 84,853 89,575 82,610 3.39%
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 2,687 5,374 5,373 5,373 5,373 -37.02%
Div Payout % 38.72% 31.98% 30.09% 78.80% 105.19% 111.71% 84.65% -
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 86,845 76,862 89,051 87,292 84,853 89,575 82,610 3.39%
NOSH 76,854 76,862 76,768 76,787 77,272 76,756 76,775 0.06%
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 3.44% 4.31% 4.66% 3.82% 3.00% 2.86% 3.68% -
ROE 7.99% 10.93% 10.03% 7.81% 6.02% 5.37% 7.68% -
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 287.76 273.48 267.81 253.12 237.88 231.56 229.35 16.34%
EPS 9.03 10.93 11.63 8.88 6.61 6.27 8.27 6.04%
DPS 3.50 3.50 3.50 7.00 7.00 7.00 7.00 -37.03%
NAPS 1.13 1.00 1.16 1.1368 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 37.59 35.73 34.94 33.04 31.24 30.21 29.93 16.42%
EPS 1.18 1.43 1.52 1.16 0.87 0.82 1.08 6.08%
DPS 0.46 0.46 0.46 0.91 0.91 0.91 0.91 -36.56%
NAPS 0.1476 0.1306 0.1514 0.1484 0.1442 0.1522 0.1404 3.39%
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 0.07 0.05 0.04 0.05 0.05 0.06 0.07 0.00%
P/EPS 2.10 1.28 1.03 1.46 1.97 2.23 1.81 10.42%
EY 47.53 78.10 96.96 68.33 50.85 44.76 55.12 -9.41%
DY 18.42 25.00 29.17 53.85 53.85 50.00 46.67 -46.22%
P/NAPS 0.17 0.14 0.10 0.11 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 0.06 0.06 0.05 0.05 0.05 0.06 0.06 0.00%
P/EPS 1.99 1.55 1.20 1.35 1.97 2.23 1.69 11.52%
EY 50.17 64.32 83.11 74.02 50.85 44.76 59.06 -10.31%
DY 19.44 20.59 25.00 58.33 53.85 50.00 50.00 -46.76%
P/NAPS 0.16 0.17 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