[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 8.66%
YoY- 126.29%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 544,124 665,828 639,273 671,278 650,656 628,485 614,030 -7.73%
PBT 46,796 74,328 69,378 78,290 73,404 37,433 25,581 49.52%
Tax -11,172 -21,647 -17,298 -18,306 -18,088 -14,747 -10,202 6.23%
NP 35,624 52,681 52,080 59,984 55,316 22,686 15,378 74.98%
-
NP to SH 35,792 52,759 52,106 59,950 55,172 22,623 15,298 76.14%
-
Tax Rate 23.87% 29.12% 24.93% 23.38% 24.64% 39.40% 39.88% -
Total Cost 508,500 613,147 587,193 611,294 595,340 605,799 598,652 -10.30%
-
Net Worth 844,581 824,644 819,860 810,873 805,729 788,072 764,933 6.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 22,780 - - - 13,665 - -
Div Payout % - 43.18% - - - 60.41% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 844,581 824,644 819,860 810,873 805,729 788,072 764,933 6.81%
NOSH 456,530 455,604 455,477 455,547 455,214 455,533 455,317 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.55% 7.91% 8.15% 8.94% 8.50% 3.61% 2.50% -
ROE 4.24% 6.40% 6.36% 7.39% 6.85% 2.87% 2.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.19 146.14 140.35 147.36 142.93 137.97 134.86 -7.89%
EPS 7.84 11.58 11.44 13.16 12.12 4.96 3.36 75.83%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.85 1.81 1.80 1.78 1.77 1.73 1.68 6.63%
Adjusted Per Share Value based on latest NOSH - 455,830
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.28 125.16 120.16 126.18 122.30 118.14 115.42 -7.73%
EPS 6.73 9.92 9.79 11.27 10.37 4.25 2.88 76.00%
DPS 0.00 4.28 0.00 0.00 0.00 2.57 0.00 -
NAPS 1.5876 1.5501 1.5411 1.5242 1.5145 1.4813 1.4378 6.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.69 0.81 0.75 0.67 0.64 0.41 -
P/RPS 0.67 0.47 0.58 0.51 0.47 0.46 0.30 70.77%
P/EPS 10.20 5.96 7.08 5.70 5.53 12.89 12.20 -11.24%
EY 9.80 16.78 14.12 17.55 18.09 7.76 8.20 12.60%
DY 0.00 7.25 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 0.43 0.38 0.45 0.42 0.38 0.37 0.24 47.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.79 0.70 0.70 0.74 0.76 0.65 0.56 -
P/RPS 0.66 0.48 0.50 0.50 0.53 0.47 0.42 35.12%
P/EPS 10.08 6.04 6.12 5.62 6.27 13.09 16.67 -28.47%
EY 9.92 16.54 16.34 17.78 15.95 7.64 6.00 39.77%
DY 0.00 7.14 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.43 0.39 0.39 0.42 0.43 0.38 0.33 19.27%

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