[PDZ] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 20.37%
YoY- -368.52%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 219,228 188,406 136,926 250,452 244,086 215,872 184,196 2.94%
PBT 16,444 9,438 1,874 -12,294 6,944 10,880 7,848 13.11%
Tax -1,778 -1,038 -342 -788 -546 -382 -622 19.12%
NP 14,666 8,400 1,532 -13,082 6,398 10,498 7,226 12.51%
-
NP to SH 13,048 6,922 1,228 -14,162 5,274 9,860 6,694 11.76%
-
Tax Rate 10.81% 11.00% 18.25% - 7.86% 3.51% 7.93% -
Total Cost 204,562 180,006 135,394 263,534 237,688 205,374 176,970 2.44%
-
Net Worth 104,383 95,177 96,485 104,903 98,887 89,845 89,585 2.57%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 6,119 - 5,375 5,373 -
Div Payout % - - - 0.00% - 54.52% 80.28% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 104,383 95,177 96,485 104,903 98,887 89,845 89,585 2.57%
NOSH 869,866 865,249 877,142 874,197 824,062 76,791 76,766 49.84%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.69% 4.46% 1.12% -5.22% 2.62% 4.86% 3.92% -
ROE 12.50% 7.27% 1.27% -13.50% 5.33% 10.97% 7.47% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.20 21.77 15.61 28.65 29.62 281.12 239.94 -31.29%
EPS 1.50 0.80 0.14 -1.62 0.64 12.84 8.72 -25.41%
DPS 0.00 0.00 0.00 0.70 0.00 7.00 7.00 -
NAPS 0.12 0.11 0.11 0.12 0.12 1.17 1.167 -31.54%
Adjusted Per Share Value based on latest NOSH - 878,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 37.26 32.02 23.27 42.57 41.49 36.69 31.31 2.94%
EPS 2.22 1.18 0.21 -2.41 0.90 1.68 1.14 11.74%
DPS 0.00 0.00 0.00 1.04 0.00 0.91 0.91 -
NAPS 0.1774 0.1618 0.164 0.1783 0.1681 0.1527 0.1523 2.57%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.08 0.09 0.09 0.10 0.19 0.14 0.14 -
P/RPS 0.32 0.41 0.58 0.35 0.64 0.05 0.06 32.16%
P/EPS 5.33 11.25 64.29 -6.17 29.69 1.09 1.61 22.07%
EY 18.75 8.89 1.56 -16.20 3.37 91.71 62.29 -18.12%
DY 0.00 0.00 0.00 7.00 0.00 50.00 50.00 -
P/NAPS 0.67 0.82 0.82 0.83 1.58 0.12 0.12 33.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 28/02/11 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 -
Price 0.11 0.08 0.09 0.09 0.15 0.17 0.14 -
P/RPS 0.44 0.37 0.58 0.31 0.51 0.06 0.06 39.36%
P/EPS 7.33 10.00 64.29 -5.56 23.44 1.32 1.61 28.72%
EY 13.64 10.00 1.56 -18.00 4.27 75.53 62.29 -22.35%
DY 0.00 0.00 0.00 7.78 0.00 41.18 50.00 -
P/NAPS 0.92 0.73 0.82 0.75 1.25 0.15 0.12 40.40%

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