[PJDEV] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 13.34%
YoY- 41.35%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 446,654 432,646 430,324 409,856 386,445 381,306 382,324 10.93%
PBT 23,482 19,246 16,032 36,172 35,373 33,120 28,404 -11.92%
Tax -5,190 -3,500 -4,492 -8,603 -11,049 -10,018 -7,560 -22.19%
NP 18,292 15,746 11,540 27,569 24,324 23,102 20,844 -8.34%
-
NP to SH 18,468 16,016 12,032 27,569 24,324 23,102 20,844 -7.75%
-
Tax Rate 22.10% 18.19% 28.02% 23.78% 31.24% 30.25% 26.62% -
Total Cost 428,362 416,900 418,784 382,287 362,121 358,204 361,480 11.99%
-
Net Worth 712,916 705,886 455,757 699,403 730,221 730,680 738,225 -2.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 712,916 705,886 455,757 699,403 730,221 730,680 738,225 -2.30%
NOSH 455,625 455,000 455,757 456,440 456,074 456,561 457,105 -0.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.10% 3.64% 2.68% 6.73% 6.29% 6.06% 5.45% -
ROE 2.59% 2.27% 2.64% 3.94% 3.33% 3.16% 2.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 98.03 95.09 94.42 89.79 84.73 83.52 83.64 11.17%
EPS 4.05 3.52 2.52 6.04 5.33 5.06 4.56 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5647 1.5514 1.00 1.5323 1.6011 1.6004 1.615 -2.08%
Adjusted Per Share Value based on latest NOSH - 457,156
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.96 81.32 80.89 77.04 72.64 71.67 71.87 10.93%
EPS 3.47 3.01 2.26 5.18 4.57 4.34 3.92 -7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3401 1.3269 0.8567 1.3147 1.3726 1.3735 1.3876 -2.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.43 0.37 0.40 0.39 0.42 0.51 0.41 -
P/RPS 0.44 0.39 0.42 0.43 0.50 0.61 0.49 -6.93%
P/EPS 10.61 10.51 15.15 6.46 7.87 10.08 8.99 11.69%
EY 9.43 9.51 6.60 15.49 12.70 9.92 11.12 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.40 0.25 0.26 0.32 0.25 5.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 22/02/06 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 -
Price 0.44 0.43 0.40 0.40 0.39 0.47 0.50 -
P/RPS 0.45 0.45 0.42 0.45 0.46 0.56 0.60 -17.46%
P/EPS 10.86 12.22 15.15 6.62 7.31 9.29 10.96 -0.60%
EY 9.21 8.19 6.60 15.10 13.68 10.77 9.12 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.40 0.26 0.24 0.29 0.31 -6.56%

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