[PDZ] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -17.41%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 241,652 233,362 227,545 221,155 210,206 205,597 194,368 15.57%
PBT 5,667 3,723 7,635 7,973 9,361 9,916 7,845 -19.44%
Tax -576 -538 -494 -361 -303 -343 -423 22.78%
NP 5,091 3,185 7,141 7,612 9,058 9,573 7,422 -22.16%
-
NP to SH 4,219 2,441 6,512 6,941 8,404 8,932 6,821 -27.34%
-
Tax Rate 10.16% 14.45% 6.47% 4.53% 3.24% 3.46% 5.39% -
Total Cost 236,561 230,177 220,404 213,543 201,148 196,024 186,946 16.94%
-
Net Worth 104,258 91,234 89,109 86,845 76,862 89,051 87,292 12.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,688 2,688 5,375 2,687 2,687 2,687 5,374 -36.90%
Div Payout % 63.73% 110.14% 82.55% 38.72% 31.98% 30.09% 78.80% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 104,258 91,234 89,109 86,845 76,862 89,051 87,292 12.53%
NOSH 868,823 77,317 76,818 76,854 76,862 76,768 76,787 401.77%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.11% 1.36% 3.14% 3.44% 4.31% 4.66% 3.82% -
ROE 4.05% 2.68% 7.31% 7.99% 10.93% 10.03% 7.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.81 301.82 296.21 287.76 273.48 267.81 253.12 -76.96%
EPS 0.49 3.16 8.48 9.03 10.93 11.63 8.88 -85.42%
DPS 0.31 3.50 7.00 3.50 3.50 3.50 7.00 -87.41%
NAPS 0.12 1.18 1.16 1.13 1.00 1.16 1.1368 -77.57%
Adjusted Per Share Value based on latest NOSH - 76,854
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.07 39.66 38.67 37.59 35.73 34.94 33.04 15.56%
EPS 0.72 0.41 1.11 1.18 1.43 1.52 1.16 -27.17%
DPS 0.46 0.46 0.91 0.46 0.46 0.46 0.91 -36.46%
NAPS 0.1772 0.1551 0.1515 0.1476 0.1306 0.1514 0.1484 12.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.22 0.16 0.19 0.14 0.12 0.13 -
P/RPS 0.68 0.07 0.05 0.07 0.05 0.04 0.05 467.05%
P/EPS 39.13 6.97 1.89 2.10 1.28 1.03 1.46 790.23%
EY 2.56 14.35 52.98 47.53 78.10 96.96 68.33 -88.73%
DY 1.63 15.91 43.75 18.42 25.00 29.17 53.85 -90.22%
P/NAPS 1.58 0.19 0.14 0.17 0.14 0.10 0.11 488.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.15 0.22 0.20 0.18 0.17 0.14 0.12 -
P/RPS 0.54 0.07 0.07 0.06 0.06 0.05 0.05 386.48%
P/EPS 30.89 6.97 2.36 1.99 1.55 1.20 1.35 701.39%
EY 3.24 14.35 42.39 50.17 64.32 83.11 74.02 -87.50%
DY 2.06 15.91 35.00 19.44 20.59 25.00 58.33 -89.17%
P/NAPS 1.25 0.19 0.17 0.16 0.17 0.12 0.11 403.21%

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