[PJDEV] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 34.7%
YoY- 122.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 680,029 686,912 712,064 674,268 549,358 521,088 504,996 21.96%
PBT 122,566 132,905 173,090 76,956 52,999 43,112 37,968 118.58%
Tax -20,809 -19,217 -21,644 -18,456 -10,525 -8,456 -6,416 119.26%
NP 101,757 113,688 151,446 58,500 42,474 34,656 31,552 118.44%
-
NP to SH 101,794 112,730 150,520 57,080 42,377 34,538 31,456 118.93%
-
Tax Rate 16.98% 14.46% 12.50% 23.98% 19.86% 19.61% 16.90% -
Total Cost 578,272 573,224 560,618 615,768 506,884 486,432 473,444 14.27%
-
Net Worth 793,555 766,130 761,722 715,779 702,482 688,645 679,267 10.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,803 - - - 22,807 - - -
Div Payout % 22.40% - - - 53.82% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 793,555 766,130 761,722 715,779 702,482 688,645 679,267 10.93%
NOSH 456,066 456,030 456,121 455,910 456,157 456,056 455,884 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.96% 16.55% 21.27% 8.68% 7.73% 6.65% 6.25% -
ROE 12.83% 14.71% 19.76% 7.97% 6.03% 5.02% 4.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.11 150.63 156.11 147.89 120.43 114.26 110.77 21.93%
EPS 22.32 24.72 33.00 12.52 9.29 7.57 6.90 118.88%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.74 1.68 1.67 1.57 1.54 1.51 1.49 10.90%
Adjusted Per Share Value based on latest NOSH - 455,910
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 127.83 129.12 133.85 126.74 103.26 97.95 94.92 21.97%
EPS 19.13 21.19 28.29 10.73 7.97 6.49 5.91 118.97%
DPS 4.29 0.00 0.00 0.00 4.29 0.00 0.00 -
NAPS 1.4916 1.4401 1.4318 1.3455 1.3205 1.2944 1.2768 10.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.63 0.66 0.79 0.92 1.08 0.67 0.47 -
P/RPS 0.42 0.44 0.51 0.62 0.90 0.59 0.42 0.00%
P/EPS 2.82 2.67 2.39 7.35 11.63 8.85 6.81 -44.47%
EY 35.43 37.45 41.77 13.61 8.60 11.30 14.68 80.02%
DY 7.94 0.00 0.00 0.00 4.63 0.00 0.00 -
P/NAPS 0.36 0.39 0.47 0.59 0.70 0.44 0.32 8.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 22/11/07 28/08/07 23/05/07 27/02/07 -
Price 0.55 0.71 0.68 0.83 0.93 0.77 0.63 -
P/RPS 0.37 0.47 0.44 0.56 0.77 0.67 0.57 -25.05%
P/EPS 2.46 2.87 2.06 6.63 10.01 10.17 9.13 -58.31%
EY 40.58 34.82 48.53 15.08 9.99 9.84 10.95 139.66%
DY 9.09 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.32 0.42 0.41 0.53 0.60 0.51 0.42 -16.59%

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