[PJDEV] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -13.08%
YoY- 240.6%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 563,722 544,124 665,828 639,273 671,278 650,656 628,485 -6.97%
PBT 67,196 46,796 74,328 69,378 78,290 73,404 37,433 47.54%
Tax -16,778 -11,172 -21,647 -17,298 -18,306 -18,088 -14,747 8.95%
NP 50,418 35,624 52,681 52,080 59,984 55,316 22,686 70.05%
-
NP to SH 50,892 35,792 52,759 52,106 59,950 55,172 22,623 71.43%
-
Tax Rate 24.97% 23.87% 29.12% 24.93% 23.38% 24.64% 39.40% -
Total Cost 513,304 508,500 613,147 587,193 611,294 595,340 605,799 -10.43%
-
Net Worth 875,561 844,581 824,644 819,860 810,873 805,729 788,072 7.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 22,780 - - - 13,665 -
Div Payout % - - 43.18% - - - 60.41% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 875,561 844,581 824,644 819,860 810,873 805,729 788,072 7.24%
NOSH 456,021 456,530 455,604 455,477 455,547 455,214 455,533 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.94% 6.55% 7.91% 8.15% 8.94% 8.50% 3.61% -
ROE 5.81% 4.24% 6.40% 6.36% 7.39% 6.85% 2.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.62 119.19 146.14 140.35 147.36 142.93 137.97 -7.04%
EPS 11.16 7.84 11.58 11.44 13.16 12.12 4.96 71.45%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 1.85 1.81 1.80 1.78 1.77 1.73 7.17%
Adjusted Per Share Value based on latest NOSH - 455,250
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 105.96 102.28 125.16 120.16 126.18 122.30 118.14 -6.97%
EPS 9.57 6.73 9.92 9.79 11.27 10.37 4.25 71.54%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 2.57 -
NAPS 1.6458 1.5876 1.5501 1.5411 1.5242 1.5145 1.4813 7.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.79 0.80 0.69 0.81 0.75 0.67 0.64 -
P/RPS 0.64 0.67 0.47 0.58 0.51 0.47 0.46 24.55%
P/EPS 7.08 10.20 5.96 7.08 5.70 5.53 12.89 -32.85%
EY 14.13 9.80 16.78 14.12 17.55 18.09 7.76 48.95%
DY 0.00 0.00 7.25 0.00 0.00 0.00 4.69 -
P/NAPS 0.41 0.43 0.38 0.45 0.42 0.38 0.37 7.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.76 0.79 0.70 0.70 0.74 0.76 0.65 -
P/RPS 0.61 0.66 0.48 0.50 0.50 0.53 0.47 18.92%
P/EPS 6.81 10.08 6.04 6.12 5.62 6.27 13.09 -35.23%
EY 14.68 9.92 16.54 16.34 17.78 15.95 7.64 54.37%
DY 0.00 0.00 7.14 0.00 0.00 0.00 4.62 -
P/NAPS 0.40 0.43 0.39 0.39 0.42 0.43 0.38 3.46%

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