[PERMAJU] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.96%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 342,168 333,586 339,246 281,958 235,636 215,539 205,108 40.79%
PBT 13,447 15,175 17,707 9,649 6,702 6,254 4,314 113.82%
Tax -1,810 -871 -1,040 -767 -489 349 180 -
NP 11,637 14,304 16,667 8,882 6,213 6,603 4,494 88.89%
-
NP to SH 11,637 14,304 16,667 8,882 6,213 6,603 4,494 88.89%
-
Tax Rate 13.46% 5.74% 5.87% 7.95% 7.30% -5.58% -4.17% -
Total Cost 330,531 319,282 322,579 273,076 229,423 208,936 200,614 39.62%
-
Net Worth 224,073 234,569 211,999 232,715 230,681 222,173 94,646 77.91%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 224,073 234,569 211,999 232,715 230,681 222,173 94,646 77.91%
NOSH 203,499 211,266 211,999 213,892 217,562 212,769 217,678 -4.40%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.40% 4.29% 4.91% 3.15% 2.64% 3.06% 2.19% -
ROE 5.19% 6.10% 7.86% 3.82% 2.69% 2.97% 4.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 168.14 157.90 160.02 131.82 108.31 101.30 94.23 47.27%
EPS 5.72 6.77 7.86 4.15 2.86 3.10 2.06 97.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1103 1.00 1.088 1.0603 1.0442 0.4348 86.10%
Adjusted Per Share Value based on latest NOSH - 213,892
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.50 17.06 17.35 14.42 12.05 11.02 10.49 40.79%
EPS 0.60 0.73 0.85 0.45 0.32 0.34 0.23 89.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1199 0.1084 0.119 0.118 0.1136 0.0484 77.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.60 0.52 0.46 0.43 0.39 0.38 -
P/RPS 0.42 0.38 0.32 0.35 0.40 0.38 0.40 3.31%
P/EPS 12.24 8.86 6.61 11.08 15.06 12.57 18.41 -23.88%
EY 8.17 11.28 15.12 9.03 6.64 7.96 5.43 31.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.52 0.42 0.41 0.37 0.87 -18.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 -
Price 0.56 0.67 0.78 0.48 0.43 0.40 0.40 -
P/RPS 0.33 0.42 0.49 0.36 0.40 0.39 0.42 -14.88%
P/EPS 9.79 9.90 9.92 11.56 15.06 12.89 19.38 -36.65%
EY 10.21 10.11 10.08 8.65 6.64 7.76 5.16 57.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.78 0.44 0.41 0.38 0.92 -32.59%

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