[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -1.21%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 654,660 638,892 594,361 609,046 580,304 591,263 574,576 9.06%
PBT 36,648 69,045 60,618 64,250 64,480 79,865 75,857 -38.34%
Tax -9,932 -16,978 -12,364 -12,936 -12,884 -24,393 -20,249 -37.72%
NP 26,716 52,067 48,254 51,314 51,596 55,472 55,608 -38.57%
-
NP to SH 26,784 52,065 48,064 50,976 51,600 56,988 56,630 -39.21%
-
Tax Rate 27.10% 24.59% 20.40% 20.13% 19.98% 30.54% 26.69% -
Total Cost 627,944 586,825 546,106 557,732 528,708 535,791 518,968 13.51%
-
Net Worth 924,685 920,133 906,896 902,794 902,544 892,857 884,094 3.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 22,775 - - - 22,776 - -
Div Payout % - 43.74% - - - 39.97% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 924,685 920,133 906,896 902,794 902,544 892,857 884,094 3.02%
NOSH 455,510 455,511 455,726 455,957 455,830 455,539 455,718 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.08% 8.15% 8.12% 8.43% 8.89% 9.38% 9.68% -
ROE 2.90% 5.66% 5.30% 5.65% 5.72% 6.38% 6.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 143.72 140.26 130.42 133.58 127.31 129.79 126.08 9.09%
EPS 5.88 11.43 10.55 11.18 11.32 12.51 12.43 -39.20%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.03 2.02 1.99 1.98 1.98 1.96 1.94 3.06%
Adjusted Per Share Value based on latest NOSH - 456,086
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 123.06 120.09 111.72 114.48 109.08 111.14 108.00 9.06%
EPS 5.03 9.79 9.03 9.58 9.70 10.71 10.64 -39.23%
DPS 0.00 4.28 0.00 0.00 0.00 4.28 0.00 -
NAPS 1.7381 1.7296 1.7047 1.697 1.6965 1.6783 1.6618 3.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.71 0.73 0.73 0.66 0.78 0.78 -
P/RPS 0.56 0.51 0.56 0.55 0.52 0.60 0.62 -6.54%
P/EPS 13.61 6.21 6.92 6.53 5.83 6.24 6.28 67.23%
EY 7.35 16.10 14.45 15.32 17.15 16.04 15.93 -40.20%
DY 0.00 7.04 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.39 0.35 0.37 0.37 0.33 0.40 0.40 -1.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 30/05/12 23/02/12 24/11/11 22/08/11 31/05/11 -
Price 0.85 0.81 0.72 0.75 0.76 0.69 0.75 -
P/RPS 0.59 0.58 0.55 0.56 0.60 0.53 0.59 0.00%
P/EPS 14.46 7.09 6.83 6.71 6.71 5.52 6.04 78.67%
EY 6.92 14.11 14.65 14.91 14.89 18.13 16.57 -44.03%
DY 0.00 6.17 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.42 0.40 0.36 0.38 0.38 0.35 0.39 5.05%

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