[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 42.19%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 580,304 591,263 574,576 563,722 544,124 665,828 639,273 -6.24%
PBT 64,480 79,865 75,857 67,196 46,796 74,328 69,378 -4.75%
Tax -12,884 -24,393 -20,249 -16,778 -11,172 -21,647 -17,298 -17.81%
NP 51,596 55,472 55,608 50,418 35,624 52,681 52,080 -0.61%
-
NP to SH 51,600 56,988 56,630 50,892 35,792 52,759 52,106 -0.64%
-
Tax Rate 19.98% 30.54% 26.69% 24.97% 23.87% 29.12% 24.93% -
Total Cost 528,708 535,791 518,968 513,304 508,500 613,147 587,193 -6.74%
-
Net Worth 902,544 892,857 884,094 875,561 844,581 824,644 819,860 6.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 22,776 - - - 22,780 - -
Div Payout % - 39.97% - - - 43.18% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 902,544 892,857 884,094 875,561 844,581 824,644 819,860 6.60%
NOSH 455,830 455,539 455,718 456,021 456,530 455,604 455,477 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.89% 9.38% 9.68% 8.94% 6.55% 7.91% 8.15% -
ROE 5.72% 6.38% 6.41% 5.81% 4.24% 6.40% 6.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.31 129.79 126.08 123.62 119.19 146.14 140.35 -6.28%
EPS 11.32 12.51 12.43 11.16 7.84 11.58 11.44 -0.69%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.98 1.96 1.94 1.92 1.85 1.81 1.80 6.55%
Adjusted Per Share Value based on latest NOSH - 455,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 109.08 111.14 108.00 105.96 102.28 125.16 120.16 -6.24%
EPS 9.70 10.71 10.64 9.57 6.73 9.92 9.79 -0.61%
DPS 0.00 4.28 0.00 0.00 0.00 4.28 0.00 -
NAPS 1.6965 1.6783 1.6618 1.6458 1.5876 1.5501 1.5411 6.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.66 0.78 0.78 0.79 0.80 0.69 0.81 -
P/RPS 0.52 0.60 0.62 0.64 0.67 0.47 0.58 -7.01%
P/EPS 5.83 6.24 6.28 7.08 10.20 5.96 7.08 -12.13%
EY 17.15 16.04 15.93 14.13 9.80 16.78 14.12 13.82%
DY 0.00 6.41 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.33 0.40 0.40 0.41 0.43 0.38 0.45 -18.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.76 0.69 0.75 0.76 0.79 0.70 0.70 -
P/RPS 0.60 0.53 0.59 0.61 0.66 0.48 0.50 12.91%
P/EPS 6.71 5.52 6.04 6.81 10.08 6.04 6.12 6.32%
EY 14.89 18.13 16.57 14.68 9.92 16.54 16.34 -6.00%
DY 0.00 7.25 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.38 0.35 0.39 0.40 0.43 0.39 0.39 -1.71%

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