[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 106.04%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 390,816 252,498 120,442 487,820 334,991 216,323 107,581 136.50%
PBT 32,334 18,984 8,057 34,693 17,612 9,623 4,008 302.75%
Tax -6,342 -3,208 -1,621 -6,294 -3,893 -1,750 -1,123 217.46%
NP 25,992 15,776 6,436 28,399 13,719 7,873 2,885 333.55%
-
NP to SH 25,904 15,728 6,423 28,539 13,851 8,008 3,008 320.69%
-
Tax Rate 19.61% 16.90% 20.12% 18.14% 22.10% 18.19% 28.02% -
Total Cost 364,824 236,722 114,006 459,421 321,272 208,450 104,696 130.02%
-
Net Worth 688,645 679,267 683,297 661,047 712,916 705,886 455,757 31.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 18,235 - - - -
Div Payout % - - - 63.90% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 688,645 679,267 683,297 661,047 712,916 705,886 455,757 31.70%
NOSH 456,056 455,884 455,531 455,894 455,625 455,000 455,757 0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.65% 6.25% 5.34% 5.82% 4.10% 3.64% 2.68% -
ROE 3.76% 2.32% 0.94% 4.32% 1.94% 1.13% 0.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 85.69 55.39 26.44 107.00 73.52 47.54 23.60 136.42%
EPS 5.68 3.45 1.41 6.26 3.04 1.76 0.63 333.76%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.50 1.45 1.5647 1.5514 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 456,149
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.46 47.46 22.64 91.70 62.97 40.66 20.22 136.51%
EPS 4.87 2.96 1.21 5.36 2.60 1.51 0.57 318.47%
DPS 0.00 0.00 0.00 3.43 0.00 0.00 0.00 -
NAPS 1.2944 1.2768 1.2844 1.2426 1.3401 1.3269 0.8567 31.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.47 0.44 0.40 0.43 0.37 0.40 -
P/RPS 0.78 0.85 1.66 0.37 0.58 0.78 1.69 -40.30%
P/EPS 11.80 13.62 31.21 6.39 14.14 21.02 60.61 -66.44%
EY 8.48 7.34 3.20 15.65 7.07 4.76 1.65 198.10%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.29 0.28 0.27 0.24 0.40 6.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 22/02/06 23/11/05 -
Price 0.77 0.63 0.49 0.40 0.44 0.43 0.40 -
P/RPS 0.90 1.14 1.85 0.37 0.60 0.90 1.69 -34.32%
P/EPS 13.56 18.26 34.75 6.39 14.47 24.43 60.61 -63.18%
EY 7.38 5.48 2.88 15.65 6.91 4.09 1.65 171.71%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.33 0.28 0.28 0.28 0.40 17.59%

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