[PJDEV] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -9.98%
YoY- 113.53%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 549,358 521,088 504,996 481,768 487,820 446,654 432,646 17.31%
PBT 52,999 43,112 37,968 32,228 34,693 23,482 19,246 96.82%
Tax -10,525 -8,456 -6,416 -6,484 -6,294 -5,190 -3,500 108.75%
NP 42,474 34,656 31,552 25,744 28,399 18,292 15,746 94.12%
-
NP to SH 42,377 34,538 31,456 25,692 28,539 18,468 16,016 91.64%
-
Tax Rate 19.86% 19.61% 16.90% 20.12% 18.14% 22.10% 18.19% -
Total Cost 506,884 486,432 473,444 456,024 459,421 428,362 416,900 13.95%
-
Net Worth 702,482 688,645 679,267 683,297 661,047 712,916 705,886 -0.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 22,807 - - - 18,235 - - -
Div Payout % 53.82% - - - 63.90% - - -
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 702,482 688,645 679,267 683,297 661,047 712,916 705,886 -0.32%
NOSH 456,157 456,056 455,884 455,531 455,894 455,625 455,000 0.16%
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 7.73% 6.65% 6.25% 5.34% 5.82% 4.10% 3.64% -
ROE 6.03% 5.02% 4.63% 3.76% 4.32% 2.59% 2.27% -
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 120.43 114.26 110.77 105.76 107.00 98.03 95.09 17.10%
EPS 9.29 7.57 6.90 5.64 6.26 4.05 3.52 91.31%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.54 1.51 1.49 1.50 1.45 1.5647 1.5514 -0.49%
Adjusted Per Share Value based on latest NOSH - 455,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.26 97.95 94.92 90.56 91.70 83.96 81.32 17.31%
EPS 7.97 6.49 5.91 4.83 5.36 3.47 3.01 91.73%
DPS 4.29 0.00 0.00 0.00 3.43 0.00 0.00 -
NAPS 1.3205 1.2944 1.2768 1.2844 1.2426 1.3401 1.3269 -0.32%
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 1.08 0.67 0.47 0.44 0.40 0.43 0.37 -
P/RPS 0.90 0.59 0.42 0.42 0.37 0.44 0.39 74.89%
P/EPS 11.63 8.85 6.81 7.80 6.39 10.61 10.51 7.00%
EY 8.60 11.30 14.68 12.82 15.65 9.43 9.51 -6.50%
DY 4.63 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.32 0.29 0.28 0.27 0.24 104.53%
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 28/08/07 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 22/02/06 -
Price 0.93 0.77 0.63 0.49 0.40 0.44 0.43 -
P/RPS 0.77 0.67 0.57 0.46 0.37 0.45 0.45 43.20%
P/EPS 10.01 10.17 9.13 8.69 6.39 10.86 12.22 -12.48%
EY 9.99 9.84 10.95 11.51 15.65 9.21 8.19 14.20%
DY 5.38 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.42 0.33 0.28 0.28 0.28 66.44%

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