[PDZ] QoQ TTM Result on 31-Mar-2006 [#3]

Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 6.2%
YoY- -71.88%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 210,206 205,597 194,368 183,815 177,735 176,083 180,843 10.52%
PBT 9,361 9,916 7,845 6,087 5,797 7,364 9,189 1.24%
Tax -303 -343 -423 -579 -721 -885 -1,098 -57.51%
NP 9,058 9,573 7,422 5,508 5,076 6,479 8,091 7.79%
-
NP to SH 8,404 8,932 6,821 5,108 4,810 6,348 8,091 2.55%
-
Tax Rate 3.24% 3.46% 5.39% 9.51% 12.44% 12.02% 11.95% -
Total Cost 201,148 196,024 186,946 178,307 172,659 169,604 172,752 10.64%
-
Net Worth 76,862 89,051 87,292 84,853 89,575 82,610 80,946 -3.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,687 2,687 5,374 5,373 5,373 5,373 - -
Div Payout % 31.98% 30.09% 78.80% 105.19% 111.71% 84.65% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,862 89,051 87,292 84,853 89,575 82,610 80,946 -3.38%
NOSH 76,862 76,768 76,787 77,272 76,756 76,775 76,748 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.31% 4.66% 3.82% 3.00% 2.86% 3.68% 4.47% -
ROE 10.93% 10.03% 7.81% 6.02% 5.37% 7.68% 10.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 273.48 267.81 253.12 237.88 231.56 229.35 235.63 10.41%
EPS 10.93 11.63 8.88 6.61 6.27 8.27 10.54 2.44%
DPS 3.50 3.50 7.00 7.00 7.00 7.00 0.00 -
NAPS 1.00 1.16 1.1368 1.0981 1.167 1.076 1.0547 -3.47%
Adjusted Per Share Value based on latest NOSH - 77,272
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.73 34.94 33.04 31.24 30.21 29.93 30.74 10.51%
EPS 1.43 1.52 1.16 0.87 0.82 1.08 1.38 2.39%
DPS 0.46 0.46 0.91 0.91 0.91 0.91 0.00 -
NAPS 0.1306 0.1514 0.1484 0.1442 0.1522 0.1404 0.1376 -3.41%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.12 0.13 0.13 0.14 0.15 0.15 -
P/RPS 0.05 0.04 0.05 0.05 0.06 0.07 0.06 -11.41%
P/EPS 1.28 1.03 1.46 1.97 2.23 1.81 1.42 -6.66%
EY 78.10 96.96 68.33 50.85 44.76 55.12 70.28 7.26%
DY 25.00 29.17 53.85 53.85 50.00 46.67 0.00 -
P/NAPS 0.14 0.10 0.11 0.12 0.12 0.14 0.14 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 13/06/06 27/02/06 29/11/05 29/08/05 -
Price 0.17 0.14 0.12 0.13 0.14 0.14 0.16 -
P/RPS 0.06 0.05 0.05 0.05 0.06 0.06 0.07 -9.74%
P/EPS 1.55 1.20 1.35 1.97 2.23 1.69 1.52 1.30%
EY 64.32 83.11 74.02 50.85 44.76 59.06 65.89 -1.59%
DY 20.59 25.00 58.33 53.85 50.00 50.00 0.00 -
P/NAPS 0.17 0.12 0.11 0.12 0.12 0.13 0.15 8.67%

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