[PJDEV] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 6.87%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 409,856 386,445 381,306 382,324 354,296 325,846 333,472 14.75%
PBT 36,172 35,373 33,120 28,404 29,023 21,182 26,358 23.51%
Tax -8,603 -11,049 -10,018 -7,560 -9,519 -6,060 -7,370 10.87%
NP 27,569 24,324 23,102 20,844 19,504 15,122 18,988 28.25%
-
NP to SH 27,569 24,324 23,102 20,844 19,504 15,122 18,988 28.25%
-
Tax Rate 23.78% 31.24% 30.25% 26.62% 32.80% 28.61% 27.96% -
Total Cost 382,287 362,121 358,204 361,480 334,792 310,724 314,484 13.91%
-
Net Worth 699,403 730,221 730,680 738,225 702,279 730,580 734,872 -3.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 699,403 730,221 730,680 738,225 702,279 730,580 734,872 -3.24%
NOSH 456,440 456,074 456,561 457,105 455,818 456,612 456,442 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.73% 6.29% 6.06% 5.45% 5.51% 4.64% 5.69% -
ROE 3.94% 3.33% 3.16% 2.82% 2.78% 2.07% 2.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 89.79 84.73 83.52 83.64 77.73 71.36 73.06 14.75%
EPS 6.04 5.33 5.06 4.56 4.28 3.31 4.16 28.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5323 1.6011 1.6004 1.615 1.5407 1.60 1.61 -3.24%
Adjusted Per Share Value based on latest NOSH - 457,105
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.04 72.64 71.67 71.87 66.60 61.25 62.68 14.75%
EPS 5.18 4.57 4.34 3.92 3.67 2.84 3.57 28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3147 1.3726 1.3735 1.3876 1.3201 1.3733 1.3813 -3.24%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.39 0.42 0.51 0.41 0.40 0.51 0.48 -
P/RPS 0.43 0.50 0.61 0.49 0.51 0.71 0.66 -24.86%
P/EPS 6.46 7.87 10.08 8.99 9.35 15.40 11.54 -32.10%
EY 15.49 12.70 9.92 11.12 10.70 6.49 8.67 47.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.32 0.25 0.26 0.32 0.30 -11.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 -
Price 0.40 0.39 0.47 0.50 0.39 0.41 0.54 -
P/RPS 0.45 0.46 0.56 0.60 0.50 0.57 0.74 -28.24%
P/EPS 6.62 7.31 9.29 10.96 9.11 12.38 12.98 -36.19%
EY 15.10 13.68 10.77 9.12 10.97 8.08 7.70 56.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.29 0.31 0.25 0.26 0.34 -16.38%

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