[PJDEV] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 5.29%
YoY- 60.84%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 432,646 430,324 409,856 386,445 381,306 382,324 354,296 14.20%
PBT 19,246 16,032 36,172 35,373 33,120 28,404 29,023 -23.89%
Tax -3,500 -4,492 -8,603 -11,049 -10,018 -7,560 -9,519 -48.58%
NP 15,746 11,540 27,569 24,324 23,102 20,844 19,504 -13.26%
-
NP to SH 16,016 12,032 27,569 24,324 23,102 20,844 19,504 -12.27%
-
Tax Rate 18.19% 28.02% 23.78% 31.24% 30.25% 26.62% 32.80% -
Total Cost 416,900 418,784 382,287 362,121 358,204 361,480 334,792 15.69%
-
Net Worth 705,886 455,757 699,403 730,221 730,680 738,225 702,279 0.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 705,886 455,757 699,403 730,221 730,680 738,225 702,279 0.34%
NOSH 455,000 455,757 456,440 456,074 456,561 457,105 455,818 -0.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.64% 2.68% 6.73% 6.29% 6.06% 5.45% 5.51% -
ROE 2.27% 2.64% 3.94% 3.33% 3.16% 2.82% 2.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.09 94.42 89.79 84.73 83.52 83.64 77.73 14.34%
EPS 3.52 2.52 6.04 5.33 5.06 4.56 4.28 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5514 1.00 1.5323 1.6011 1.6004 1.615 1.5407 0.46%
Adjusted Per Share Value based on latest NOSH - 455,238
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 81.32 80.89 77.04 72.64 71.67 71.87 66.60 14.19%
EPS 3.01 2.26 5.18 4.57 4.34 3.92 3.67 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 0.8567 1.3147 1.3726 1.3735 1.3876 1.3201 0.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.40 0.39 0.42 0.51 0.41 0.40 -
P/RPS 0.39 0.42 0.43 0.50 0.61 0.49 0.51 -16.33%
P/EPS 10.51 15.15 6.46 7.87 10.08 8.99 9.35 8.08%
EY 9.51 6.60 15.49 12.70 9.92 11.12 10.70 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.40 0.25 0.26 0.32 0.25 0.26 -5.18%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 -
Price 0.43 0.40 0.40 0.39 0.47 0.50 0.39 -
P/RPS 0.45 0.42 0.45 0.46 0.56 0.60 0.50 -6.76%
P/EPS 12.22 15.15 6.62 7.31 9.29 10.96 9.11 21.56%
EY 8.19 6.60 15.10 13.68 10.77 9.12 10.97 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.26 0.24 0.29 0.31 0.25 7.82%

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