[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 22.44%
YoY- 96.4%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 674,268 549,358 521,088 504,996 481,768 487,820 446,654 31.56%
PBT 76,956 52,999 43,112 37,968 32,228 34,693 23,482 120.47%
Tax -18,456 -10,525 -8,456 -6,416 -6,484 -6,294 -5,190 132.79%
NP 58,500 42,474 34,656 31,552 25,744 28,399 18,292 116.91%
-
NP to SH 57,080 42,377 34,538 31,456 25,692 28,539 18,468 112.03%
-
Tax Rate 23.98% 19.86% 19.61% 16.90% 20.12% 18.14% 22.10% -
Total Cost 615,768 506,884 486,432 473,444 456,024 459,421 428,362 27.34%
-
Net Worth 715,779 702,482 688,645 679,267 683,297 661,047 712,916 0.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 22,807 - - - 18,235 - -
Div Payout % - 53.82% - - - 63.90% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 715,779 702,482 688,645 679,267 683,297 661,047 712,916 0.26%
NOSH 455,910 456,157 456,056 455,884 455,531 455,894 455,625 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.68% 7.73% 6.65% 6.25% 5.34% 5.82% 4.10% -
ROE 7.97% 6.03% 5.02% 4.63% 3.76% 4.32% 2.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 147.89 120.43 114.26 110.77 105.76 107.00 98.03 31.50%
EPS 12.52 9.29 7.57 6.90 5.64 6.26 4.05 112.06%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.57 1.54 1.51 1.49 1.50 1.45 1.5647 0.22%
Adjusted Per Share Value based on latest NOSH - 456,127
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 126.74 103.26 97.95 94.92 90.56 91.70 83.96 31.55%
EPS 10.73 7.97 6.49 5.91 4.83 5.36 3.47 112.10%
DPS 0.00 4.29 0.00 0.00 0.00 3.43 0.00 -
NAPS 1.3455 1.3205 1.2944 1.2768 1.2844 1.2426 1.3401 0.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 1.08 0.67 0.47 0.44 0.40 0.43 -
P/RPS 0.62 0.90 0.59 0.42 0.42 0.37 0.44 25.66%
P/EPS 7.35 11.63 8.85 6.81 7.80 6.39 10.61 -21.69%
EY 13.61 8.60 11.30 14.68 12.82 15.65 9.43 27.68%
DY 0.00 4.63 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.59 0.70 0.44 0.32 0.29 0.28 0.27 68.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 28/08/07 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 -
Price 0.83 0.93 0.77 0.63 0.49 0.40 0.44 -
P/RPS 0.56 0.77 0.67 0.57 0.46 0.37 0.45 15.68%
P/EPS 6.63 10.01 10.17 9.13 8.69 6.39 10.86 -28.01%
EY 15.08 9.99 9.84 10.95 11.51 15.65 9.21 38.87%
DY 0.00 5.38 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.53 0.60 0.51 0.42 0.33 0.28 0.28 52.95%

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