[PJDEV] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -20.36%
YoY- 80917.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 381,306 382,324 354,296 325,846 333,472 342,560 285,559 21.15%
PBT 33,120 28,404 29,023 21,182 26,358 27,704 1,030 900.61%
Tax -10,018 -7,560 -9,519 -6,060 -7,370 -7,676 -3,074 119.02%
NP 23,102 20,844 19,504 15,122 18,988 20,028 -2,044 -
-
NP to SH 23,102 20,844 19,504 15,122 18,988 20,028 -2,044 -
-
Tax Rate 30.25% 26.62% 32.80% 28.61% 27.96% 27.71% 298.45% -
Total Cost 358,204 361,480 334,792 310,724 314,484 322,532 287,603 15.68%
-
Net Worth 730,680 738,225 702,279 730,580 734,872 728,290 722,213 0.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 730,680 738,225 702,279 730,580 734,872 728,290 722,213 0.77%
NOSH 456,561 457,105 455,818 456,612 456,442 455,181 454,222 0.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.06% 5.45% 5.51% 4.64% 5.69% 5.85% -0.72% -
ROE 3.16% 2.82% 2.78% 2.07% 2.58% 2.75% -0.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 83.52 83.64 77.73 71.36 73.06 75.26 62.87 20.74%
EPS 5.06 4.56 4.28 3.31 4.16 4.40 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6004 1.615 1.5407 1.60 1.61 1.60 1.59 0.43%
Adjusted Per Share Value based on latest NOSH - 457,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.67 71.87 66.60 61.25 62.68 64.39 53.68 21.14%
EPS 4.34 3.92 3.67 2.84 3.57 3.76 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3735 1.3876 1.3201 1.3733 1.3813 1.369 1.3575 0.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.51 0.41 0.40 0.51 0.48 0.49 0.69 -
P/RPS 0.61 0.49 0.51 0.71 0.66 0.65 1.10 -32.38%
P/EPS 10.08 8.99 9.35 15.40 11.54 11.14 -153.33 -
EY 9.92 11.12 10.70 6.49 8.67 8.98 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.26 0.32 0.30 0.31 0.43 -17.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 18/11/03 12/09/03 -
Price 0.47 0.50 0.39 0.41 0.54 0.47 0.47 -
P/RPS 0.56 0.60 0.50 0.57 0.74 0.62 0.75 -17.62%
P/EPS 9.29 10.96 9.11 12.38 12.98 10.68 -104.44 -
EY 10.77 9.12 10.97 8.08 7.70 9.36 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.25 0.26 0.34 0.29 0.30 -2.22%

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