[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 33.11%
YoY- -30.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 481,768 487,820 446,654 432,646 430,324 409,856 386,445 15.81%
PBT 32,228 34,693 23,482 19,246 16,032 36,172 35,373 -6.01%
Tax -6,484 -6,294 -5,190 -3,500 -4,492 -8,603 -11,049 -29.88%
NP 25,744 28,399 18,292 15,746 11,540 27,569 24,324 3.85%
-
NP to SH 25,692 28,539 18,468 16,016 12,032 27,569 24,324 3.71%
-
Tax Rate 20.12% 18.14% 22.10% 18.19% 28.02% 23.78% 31.24% -
Total Cost 456,024 459,421 428,362 416,900 418,784 382,287 362,121 16.59%
-
Net Worth 683,297 661,047 712,916 705,886 455,757 699,403 730,221 -4.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 18,235 - - - - - -
Div Payout % - 63.90% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 683,297 661,047 712,916 705,886 455,757 699,403 730,221 -4.32%
NOSH 455,531 455,894 455,625 455,000 455,757 456,440 456,074 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.34% 5.82% 4.10% 3.64% 2.68% 6.73% 6.29% -
ROE 3.76% 4.32% 2.59% 2.27% 2.64% 3.94% 3.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 105.76 107.00 98.03 95.09 94.42 89.79 84.73 15.91%
EPS 5.64 6.26 4.05 3.52 2.52 6.04 5.33 3.83%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.5647 1.5514 1.00 1.5323 1.6011 -4.25%
Adjusted Per Share Value based on latest NOSH - 454,545
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.56 91.70 83.96 81.32 80.89 77.04 72.64 15.81%
EPS 4.83 5.36 3.47 3.01 2.26 5.18 4.57 3.75%
DPS 0.00 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2844 1.2426 1.3401 1.3269 0.8567 1.3147 1.3726 -4.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.40 0.43 0.37 0.40 0.39 0.42 -
P/RPS 0.42 0.37 0.44 0.39 0.42 0.43 0.50 -10.96%
P/EPS 7.80 6.39 10.61 10.51 15.15 6.46 7.87 -0.59%
EY 12.82 15.65 9.43 9.51 6.60 15.49 12.70 0.62%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.27 0.24 0.40 0.25 0.26 7.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 26/05/06 22/02/06 23/11/05 26/08/05 25/05/05 -
Price 0.49 0.40 0.44 0.43 0.40 0.40 0.39 -
P/RPS 0.46 0.37 0.45 0.45 0.42 0.45 0.46 0.00%
P/EPS 8.69 6.39 10.86 12.22 15.15 6.62 7.31 12.20%
EY 11.51 15.65 9.21 8.19 6.60 15.10 13.68 -10.86%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.28 0.28 0.40 0.26 0.24 23.62%

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