[PJDEV] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -66.33%
YoY- 122.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 680,029 515,184 356,032 168,567 549,358 390,816 252,498 93.69%
PBT 122,566 99,679 86,545 19,239 52,999 32,334 18,984 247.12%
Tax -20,809 -14,413 -10,822 -4,614 -10,525 -6,342 -3,208 248.20%
NP 101,757 85,266 75,723 14,625 42,474 25,992 15,776 246.90%
-
NP to SH 101,794 84,548 75,260 14,270 42,377 25,904 15,728 247.69%
-
Tax Rate 16.98% 14.46% 12.50% 23.98% 19.86% 19.61% 16.90% -
Total Cost 578,272 429,918 280,309 153,942 506,884 364,824 236,722 81.48%
-
Net Worth 793,555 766,130 761,722 715,779 702,482 688,645 679,267 10.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,803 - - - 22,807 - - -
Div Payout % 22.40% - - - 53.82% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 793,555 766,130 761,722 715,779 702,482 688,645 679,267 10.93%
NOSH 456,066 456,030 456,121 455,910 456,157 456,056 455,884 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.96% 16.55% 21.27% 8.68% 7.73% 6.65% 6.25% -
ROE 12.83% 11.04% 9.88% 1.99% 6.03% 3.76% 2.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.11 112.97 78.06 36.97 120.43 85.69 55.39 93.63%
EPS 22.32 18.54 16.50 3.13 9.29 5.68 3.45 247.59%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.74 1.68 1.67 1.57 1.54 1.51 1.49 10.90%
Adjusted Per Share Value based on latest NOSH - 455,910
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 127.83 96.84 66.92 31.69 103.26 73.46 47.46 93.70%
EPS 19.13 15.89 14.15 2.68 7.97 4.87 2.96 247.35%
DPS 4.29 0.00 0.00 0.00 4.29 0.00 0.00 -
NAPS 1.4916 1.4401 1.4318 1.3455 1.3205 1.2944 1.2768 10.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.63 0.66 0.79 0.92 1.08 0.67 0.47 -
P/RPS 0.42 0.58 1.01 2.49 0.90 0.78 0.85 -37.52%
P/EPS 2.82 3.56 4.79 29.39 11.63 11.80 13.62 -65.03%
EY 35.43 28.09 20.89 3.40 8.60 8.48 7.34 185.89%
DY 7.94 0.00 0.00 0.00 4.63 0.00 0.00 -
P/NAPS 0.36 0.39 0.47 0.59 0.70 0.44 0.32 8.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 22/11/07 28/08/07 23/05/07 27/02/07 -
Price 0.55 0.71 0.68 0.83 0.93 0.77 0.63 -
P/RPS 0.37 0.63 0.87 2.24 0.77 0.90 1.14 -52.80%
P/EPS 2.46 3.83 4.12 26.52 10.01 13.56 18.26 -73.75%
EY 40.58 26.11 24.26 3.77 9.99 7.38 5.48 280.37%
DY 9.09 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.32 0.42 0.41 0.53 0.60 0.51 0.42 -16.59%

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