[PJDEV] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -39.03%
YoY- 161.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 665,828 479,455 335,639 162,664 628,485 460,523 327,172 60.80%
PBT 74,328 52,034 39,145 18,351 37,433 19,186 18,612 152.35%
Tax -21,647 -12,974 -9,153 -4,522 -14,747 -7,652 -5,538 148.76%
NP 52,681 39,060 29,992 13,829 22,686 11,534 13,074 153.86%
-
NP to SH 52,759 39,080 29,975 13,793 22,623 11,474 13,246 151.90%
-
Tax Rate 29.12% 24.93% 23.38% 24.64% 39.40% 39.88% 29.75% -
Total Cost 613,147 440,395 305,647 148,835 605,799 448,989 314,098 56.38%
-
Net Worth 824,644 819,860 810,873 805,729 788,072 764,933 764,717 5.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,780 - - - 13,665 - - -
Div Payout % 43.18% - - - 60.41% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 824,644 819,860 810,873 805,729 788,072 764,933 764,717 5.17%
NOSH 455,604 455,477 455,547 455,214 455,533 455,317 455,188 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.91% 8.15% 8.94% 8.50% 3.61% 2.50% 4.00% -
ROE 6.40% 4.77% 3.70% 1.71% 2.87% 1.50% 1.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 146.14 105.26 73.68 35.73 137.97 101.14 71.88 60.69%
EPS 11.58 8.58 6.58 3.03 4.96 2.52 2.91 151.75%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.81 1.80 1.78 1.77 1.73 1.68 1.68 5.10%
Adjusted Per Share Value based on latest NOSH - 455,214
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 125.16 90.12 63.09 30.58 118.14 86.56 61.50 60.80%
EPS 9.92 7.35 5.63 2.59 4.25 2.16 2.49 151.94%
DPS 4.28 0.00 0.00 0.00 2.57 0.00 0.00 -
NAPS 1.5501 1.5411 1.5242 1.5145 1.4813 1.4378 1.4374 5.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.81 0.75 0.67 0.64 0.41 0.49 -
P/RPS 0.47 0.77 1.02 1.87 0.46 0.41 0.68 -21.87%
P/EPS 5.96 9.44 11.40 22.11 12.89 16.27 16.84 -50.06%
EY 16.78 10.59 8.77 4.52 7.76 6.15 5.94 100.21%
DY 7.25 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.38 0.45 0.42 0.38 0.37 0.24 0.29 19.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 -
Price 0.70 0.70 0.74 0.76 0.65 0.56 0.47 -
P/RPS 0.48 0.66 1.00 2.13 0.47 0.55 0.65 -18.34%
P/EPS 6.04 8.16 11.25 25.08 13.09 22.22 16.15 -48.18%
EY 16.54 12.26 8.89 3.99 7.64 4.50 6.19 92.90%
DY 7.14 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.43 0.38 0.33 0.28 24.79%

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