[PDZ] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -62.52%
YoY- -72.67%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 234,051 241,562 241,652 233,362 227,545 221,155 210,206 7.43%
PBT 9,280 12,370 5,667 3,723 7,635 7,973 9,361 -0.57%
Tax -739 -626 -576 -538 -494 -361 -303 81.28%
NP 8,541 11,744 5,091 3,185 7,141 7,612 9,058 -3.84%
-
NP to SH 7,613 10,836 4,219 2,441 6,512 6,941 8,404 -6.38%
-
Tax Rate 7.96% 5.06% 10.16% 14.45% 6.47% 4.53% 3.24% -
Total Cost 225,510 229,818 236,561 230,177 220,404 213,543 201,148 7.92%
-
Net Worth 111,799 113,279 104,258 91,234 89,109 86,845 76,862 28.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,010 2,688 2,688 2,688 5,375 2,687 2,687 7.86%
Div Payout % 39.54% 24.81% 63.73% 110.14% 82.55% 38.72% 31.98% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 111,799 113,279 104,258 91,234 89,109 86,845 76,862 28.40%
NOSH 860,000 871,384 868,823 77,317 76,818 76,854 76,862 400.99%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.65% 4.86% 2.11% 1.36% 3.14% 3.44% 4.31% -
ROE 6.81% 9.57% 4.05% 2.68% 7.31% 7.99% 10.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.22 27.72 27.81 301.82 296.21 287.76 273.48 -78.55%
EPS 0.89 1.24 0.49 3.16 8.48 9.03 10.93 -81.24%
DPS 0.35 0.31 0.31 3.50 7.00 3.50 3.50 -78.48%
NAPS 0.13 0.13 0.12 1.18 1.16 1.13 1.00 -74.36%
Adjusted Per Share Value based on latest NOSH - 77,317
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.78 41.06 41.07 39.66 38.67 37.59 35.73 7.42%
EPS 1.29 1.84 0.72 0.41 1.11 1.18 1.43 -6.64%
DPS 0.51 0.46 0.46 0.46 0.91 0.46 0.46 7.12%
NAPS 0.19 0.1925 0.1772 0.1551 0.1515 0.1476 0.1306 28.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.12 0.16 0.19 0.22 0.16 0.19 0.14 -
P/RPS 0.44 0.58 0.68 0.07 0.05 0.07 0.05 326.80%
P/EPS 13.56 12.87 39.13 6.97 1.89 2.10 1.28 383.04%
EY 7.38 7.77 2.56 14.35 52.98 47.53 78.10 -79.28%
DY 2.92 1.93 1.63 15.91 43.75 18.42 25.00 -76.13%
P/NAPS 0.92 1.23 1.58 0.19 0.14 0.17 0.14 251.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.12 0.13 0.15 0.22 0.20 0.18 0.17 -
P/RPS 0.44 0.47 0.54 0.07 0.07 0.06 0.06 277.91%
P/EPS 13.56 10.45 30.89 6.97 2.36 1.99 1.55 325.13%
EY 7.38 9.57 3.24 14.35 42.39 50.17 64.32 -76.41%
DY 2.92 2.37 2.06 15.91 35.00 19.44 20.59 -72.83%
P/NAPS 0.92 1.00 1.25 0.19 0.17 0.16 0.17 208.55%

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