[PJDEV] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -77.36%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 638,892 445,771 304,523 145,076 591,263 430,932 281,861 72.64%
PBT 69,045 45,464 32,125 16,120 79,865 56,893 33,598 61.70%
Tax -16,978 -9,273 -6,468 -3,221 -24,393 -15,187 -8,389 60.06%
NP 52,067 36,191 25,657 12,899 55,472 41,706 25,209 62.25%
-
NP to SH 52,065 36,048 25,488 12,900 56,988 42,473 25,446 61.24%
-
Tax Rate 24.59% 20.40% 20.13% 19.98% 30.54% 26.69% 24.97% -
Total Cost 586,825 409,580 278,866 132,177 535,791 389,226 256,652 73.64%
-
Net Worth 920,133 906,896 902,794 902,544 892,857 884,094 875,561 3.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,775 - - - 22,776 - - -
Div Payout % 43.74% - - - 39.97% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 920,133 906,896 902,794 902,544 892,857 884,094 875,561 3.36%
NOSH 455,511 455,726 455,957 455,830 455,539 455,718 456,021 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.15% 8.12% 8.43% 8.89% 9.38% 9.68% 8.94% -
ROE 5.66% 3.97% 2.82% 1.43% 6.38% 4.80% 2.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 140.26 97.82 66.79 31.83 129.79 94.56 61.81 72.76%
EPS 11.43 7.91 5.59 2.83 12.51 9.32 5.58 61.36%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.02 1.99 1.98 1.98 1.96 1.94 1.92 3.44%
Adjusted Per Share Value based on latest NOSH - 455,830
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 120.09 83.79 57.24 27.27 111.14 81.00 52.98 72.64%
EPS 9.79 6.78 4.79 2.42 10.71 7.98 4.78 61.34%
DPS 4.28 0.00 0.00 0.00 4.28 0.00 0.00 -
NAPS 1.7296 1.7047 1.697 1.6965 1.6783 1.6618 1.6458 3.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.73 0.73 0.66 0.78 0.78 0.79 -
P/RPS 0.51 0.75 1.09 2.07 0.60 0.82 1.28 -45.88%
P/EPS 6.21 9.23 13.06 23.32 6.24 8.37 14.16 -42.30%
EY 16.10 10.84 7.66 4.29 16.04 11.95 7.06 73.34%
DY 7.04 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.33 0.40 0.40 0.41 -10.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 23/02/12 24/11/11 22/08/11 31/05/11 24/02/11 -
Price 0.81 0.72 0.75 0.76 0.69 0.75 0.76 -
P/RPS 0.58 0.74 1.12 2.39 0.53 0.79 1.23 -39.44%
P/EPS 7.09 9.10 13.42 26.86 5.52 8.05 13.62 -35.31%
EY 14.11 10.99 7.45 3.72 18.13 12.43 7.34 54.66%
DY 6.17 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.40 0.36 0.38 0.38 0.35 0.39 0.40 0.00%

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