[PJDEV] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 143.88%
YoY- 161.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 665,828 639,273 671,278 650,656 628,485 614,030 654,344 1.16%
PBT 74,328 69,378 78,290 73,404 37,433 25,581 37,224 58.77%
Tax -21,647 -17,298 -18,306 -18,088 -14,747 -10,202 -11,076 56.51%
NP 52,681 52,080 59,984 55,316 22,686 15,378 26,148 59.72%
-
NP to SH 52,759 52,106 59,950 55,172 22,623 15,298 26,492 58.49%
-
Tax Rate 29.12% 24.93% 23.38% 24.64% 39.40% 39.88% 29.75% -
Total Cost 613,147 587,193 611,294 595,340 605,799 598,652 628,196 -1.60%
-
Net Worth 824,644 819,860 810,873 805,729 788,072 764,933 764,717 5.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,780 - - - 13,665 - - -
Div Payout % 43.18% - - - 60.41% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 824,644 819,860 810,873 805,729 788,072 764,933 764,717 5.17%
NOSH 455,604 455,477 455,547 455,214 455,533 455,317 455,188 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.91% 8.15% 8.94% 8.50% 3.61% 2.50% 4.00% -
ROE 6.40% 6.36% 7.39% 6.85% 2.87% 2.00% 3.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 146.14 140.35 147.36 142.93 137.97 134.86 143.75 1.10%
EPS 11.58 11.44 13.16 12.12 4.96 3.36 5.82 58.39%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.81 1.80 1.78 1.77 1.73 1.68 1.68 5.10%
Adjusted Per Share Value based on latest NOSH - 455,214
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 125.16 120.16 126.18 122.30 118.14 115.42 123.00 1.17%
EPS 9.92 9.79 11.27 10.37 4.25 2.88 4.98 58.51%
DPS 4.28 0.00 0.00 0.00 2.57 0.00 0.00 -
NAPS 1.5501 1.5411 1.5242 1.5145 1.4813 1.4378 1.4374 5.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.81 0.75 0.67 0.64 0.41 0.49 -
P/RPS 0.47 0.58 0.51 0.47 0.46 0.30 0.34 24.16%
P/EPS 5.96 7.08 5.70 5.53 12.89 12.20 8.42 -20.62%
EY 16.78 14.12 17.55 18.09 7.76 8.20 11.88 25.96%
DY 7.25 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.38 0.45 0.42 0.38 0.37 0.24 0.29 19.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 -
Price 0.70 0.70 0.74 0.76 0.65 0.56 0.47 -
P/RPS 0.48 0.50 0.50 0.53 0.47 0.42 0.33 28.46%
P/EPS 6.04 6.12 5.62 6.27 13.09 16.67 8.08 -17.67%
EY 16.54 16.34 17.78 15.95 7.64 6.00 12.38 21.36%
DY 7.14 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.43 0.38 0.33 0.28 24.79%

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