[PDZ] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 96.5%
YoY- 420.04%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 212,546 204,326 198,900 194,525 183,489 189,093 188,283 8.42%
PBT 11,867 10,083 8,431 7,432 4,928 3,275 2,801 162.05%
Tax -1,304 -1,313 -1,523 -1,326 -1,153 -1,060 -1,000 19.37%
NP 10,563 8,770 6,908 6,106 3,775 2,215 1,801 225.57%
-
NP to SH 9,094 7,348 5,436 4,663 2,373 857 493 599.37%
-
Tax Rate 10.99% 13.02% 18.06% 17.84% 23.40% 32.37% 35.70% -
Total Cost 201,983 195,556 191,992 188,419 179,714 186,878 186,482 5.47%
-
Net Worth 104,228 102,365 105,535 103,263 96,292 55,000 94,106 7.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 104,228 102,365 105,535 103,263 96,292 55,000 94,106 7.05%
NOSH 868,571 853,043 879,459 860,526 875,384 500,000 855,517 1.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.97% 4.29% 3.47% 3.14% 2.06% 1.17% 0.96% -
ROE 8.73% 7.18% 5.15% 4.52% 2.46% 1.56% 0.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.47 23.95 22.62 22.61 20.96 37.82 22.01 7.32%
EPS 1.05 0.86 0.62 0.54 0.27 0.17 0.06 575.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.11 0.11 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 860,526
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.12 34.73 33.81 33.06 31.19 32.14 32.00 8.41%
EPS 1.55 1.25 0.92 0.79 0.40 0.15 0.08 622.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.174 0.1794 0.1755 0.1637 0.0935 0.1599 7.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.09 0.08 0.06 0.075 0.09 0.09 -
P/RPS 0.37 0.38 0.35 0.27 0.36 0.24 0.41 -6.62%
P/EPS 8.60 10.45 12.94 11.07 27.67 52.51 156.18 -85.55%
EY 11.63 9.57 7.73 9.03 3.61 1.90 0.64 592.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.67 0.50 0.68 0.82 0.82 -5.78%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 21/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.09 0.08 0.11 0.08 0.06 0.08 0.08 -
P/RPS 0.37 0.33 0.49 0.35 0.29 0.21 0.36 1.84%
P/EPS 8.60 9.29 17.80 14.76 22.13 46.67 138.83 -84.37%
EY 11.63 10.77 5.62 6.77 4.52 2.14 0.72 540.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.92 0.67 0.55 0.73 0.73 1.81%

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