[PERMAJU] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.84%
YoY- 195.46%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 235,636 215,539 205,108 209,229 220,266 184,334 146,740 37.24%
PBT 6,702 6,254 4,314 10,558 10,070 4,514 -4,055 -
Tax -489 349 180 -575 -1,943 -2,840 -1,819 -58.44%
NP 6,213 6,603 4,494 9,983 8,127 1,674 -5,874 -
-
NP to SH 6,213 6,603 4,494 9,983 8,127 1,674 -5,874 -
-
Tax Rate 7.30% -5.58% -4.17% 5.45% 19.29% 62.92% - -
Total Cost 229,423 208,936 200,614 199,246 212,139 182,660 152,614 31.32%
-
Net Worth 230,681 222,173 94,646 92,677 81,075 67,561 219,381 3.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 230,681 222,173 94,646 92,677 81,075 67,561 219,381 3.41%
NOSH 217,562 212,769 217,678 216,993 215,055 213,937 219,381 -0.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.64% 3.06% 2.19% 4.77% 3.69% 0.91% -4.00% -
ROE 2.69% 2.97% 4.75% 10.77% 10.02% 2.48% -2.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 108.31 101.30 94.23 96.42 102.42 86.16 66.89 38.01%
EPS 2.86 3.10 2.06 4.60 3.78 0.78 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0442 0.4348 0.4271 0.377 0.3158 1.00 3.99%
Adjusted Per Share Value based on latest NOSH - 216,993
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.05 11.02 10.49 10.70 11.26 9.43 7.50 37.29%
EPS 0.32 0.34 0.23 0.51 0.42 0.09 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1136 0.0484 0.0474 0.0415 0.0345 0.1122 3.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.39 0.38 0.43 0.38 0.46 0.44 -
P/RPS 0.40 0.38 0.40 0.45 0.37 0.53 0.66 -28.44%
P/EPS 15.06 12.57 18.41 9.35 10.06 58.79 -16.43 -
EY 6.64 7.96 5.43 10.70 9.94 1.70 -6.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.87 1.01 1.01 1.46 0.44 -4.61%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 29/03/05 -
Price 0.43 0.40 0.40 0.38 0.51 0.37 0.48 -
P/RPS 0.40 0.39 0.42 0.39 0.50 0.43 0.72 -32.49%
P/EPS 15.06 12.89 19.38 8.26 13.50 47.29 -17.93 -
EY 6.64 7.76 5.16 12.11 7.41 2.11 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.92 0.89 1.35 1.17 0.48 -10.00%

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