[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 97.17%
YoY- -77.78%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 479,455 335,639 162,664 628,485 460,523 327,172 163,575 104.94%
PBT 52,034 39,145 18,351 37,433 19,186 18,612 8,084 246.41%
Tax -12,974 -9,153 -4,522 -14,747 -7,652 -5,538 -2,734 182.65%
NP 39,060 29,992 13,829 22,686 11,534 13,074 5,350 276.80%
-
NP to SH 39,080 29,975 13,793 22,623 11,474 13,246 5,279 280.30%
-
Tax Rate 24.93% 23.38% 24.64% 39.40% 39.88% 29.75% 33.82% -
Total Cost 440,395 305,647 148,835 605,799 448,989 314,098 158,225 97.99%
-
Net Worth 819,860 810,873 805,729 788,072 764,933 764,717 787,299 2.74%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 13,665 - - - -
Div Payout % - - - 60.41% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 819,860 810,873 805,729 788,072 764,933 764,717 787,299 2.74%
NOSH 455,477 455,547 455,214 455,533 455,317 455,188 455,086 0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.15% 8.94% 8.50% 3.61% 2.50% 4.00% 3.27% -
ROE 4.77% 3.70% 1.71% 2.87% 1.50% 1.73% 0.67% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 105.26 73.68 35.73 137.97 101.14 71.88 35.94 104.83%
EPS 8.58 6.58 3.03 4.96 2.52 2.91 1.16 280.08%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.80 1.78 1.77 1.73 1.68 1.68 1.73 2.68%
Adjusted Per Share Value based on latest NOSH - 455,755
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.12 63.09 30.58 118.14 86.56 61.50 30.75 104.92%
EPS 7.35 5.63 2.59 4.25 2.16 2.49 0.99 281.03%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
NAPS 1.5411 1.5242 1.5145 1.4813 1.4378 1.4374 1.4799 2.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.81 0.75 0.67 0.64 0.41 0.49 0.50 -
P/RPS 0.77 1.02 1.87 0.46 0.41 0.68 1.39 -32.57%
P/EPS 9.44 11.40 22.11 12.89 16.27 16.84 43.10 -63.69%
EY 10.59 8.77 4.52 7.76 6.15 5.94 2.32 175.42%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.38 0.37 0.24 0.29 0.29 34.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 -
Price 0.70 0.74 0.76 0.65 0.56 0.47 0.46 -
P/RPS 0.66 1.00 2.13 0.47 0.55 0.65 1.28 -35.72%
P/EPS 8.16 11.25 25.08 13.09 22.22 16.15 39.66 -65.18%
EY 12.26 8.89 3.99 7.64 4.50 6.19 2.52 187.39%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.38 0.33 0.28 0.27 27.80%

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