[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 35.0%
YoY- 133.21%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 430,932 281,861 136,031 665,828 479,455 335,639 162,664 91.57%
PBT 56,893 33,598 11,699 74,328 52,034 39,145 18,351 112.76%
Tax -15,187 -8,389 -2,793 -21,647 -12,974 -9,153 -4,522 124.43%
NP 41,706 25,209 8,906 52,681 39,060 29,992 13,829 108.88%
-
NP to SH 42,473 25,446 8,948 52,759 39,080 29,975 13,793 111.80%
-
Tax Rate 26.69% 24.97% 23.87% 29.12% 24.93% 23.38% 24.64% -
Total Cost 389,226 256,652 127,125 613,147 440,395 305,647 148,835 89.92%
-
Net Worth 884,094 875,561 844,581 824,644 819,860 810,873 805,729 6.38%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 22,780 - - - -
Div Payout % - - - 43.18% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 884,094 875,561 844,581 824,644 819,860 810,873 805,729 6.38%
NOSH 455,718 456,021 456,530 455,604 455,477 455,547 455,214 0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.68% 8.94% 6.55% 7.91% 8.15% 8.94% 8.50% -
ROE 4.80% 2.91% 1.06% 6.40% 4.77% 3.70% 1.71% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 94.56 61.81 29.80 146.14 105.26 73.68 35.73 91.44%
EPS 9.32 5.58 1.96 11.58 8.58 6.58 3.03 111.64%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.94 1.92 1.85 1.81 1.80 1.78 1.77 6.31%
Adjusted Per Share Value based on latest NOSH - 455,966
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.00 52.98 25.57 125.16 90.12 63.09 30.58 91.55%
EPS 7.98 4.78 1.68 9.92 7.35 5.63 2.59 111.88%
DPS 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
NAPS 1.6618 1.6458 1.5876 1.5501 1.5411 1.5242 1.5145 6.38%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.78 0.79 0.80 0.69 0.81 0.75 0.67 -
P/RPS 0.82 1.28 2.68 0.47 0.77 1.02 1.87 -42.31%
P/EPS 8.37 14.16 40.82 5.96 9.44 11.40 22.11 -47.70%
EY 11.95 7.06 2.45 16.78 10.59 8.77 4.52 91.31%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.38 0.45 0.42 0.38 3.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 24/02/11 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.75 0.76 0.79 0.70 0.70 0.74 0.76 -
P/RPS 0.79 1.23 2.65 0.48 0.66 1.00 2.13 -48.40%
P/EPS 8.05 13.62 40.31 6.04 8.16 11.25 25.08 -53.15%
EY 12.43 7.34 2.48 16.54 12.26 8.89 3.99 113.45%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.43 0.39 0.39 0.42 0.43 -6.30%

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