[PJDEV] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 184.38%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 145,076 591,263 430,932 281,861 136,031 665,828 479,455 -54.89%
PBT 16,120 79,865 56,893 33,598 11,699 74,328 52,034 -54.18%
Tax -3,221 -24,393 -15,187 -8,389 -2,793 -21,647 -12,974 -60.46%
NP 12,899 55,472 41,706 25,209 8,906 52,681 39,060 -52.19%
-
NP to SH 12,900 56,988 42,473 25,446 8,948 52,759 39,080 -52.20%
-
Tax Rate 19.98% 30.54% 26.69% 24.97% 23.87% 29.12% 24.93% -
Total Cost 132,177 535,791 389,226 256,652 127,125 613,147 440,395 -55.13%
-
Net Worth 902,544 892,857 884,094 875,561 844,581 824,644 819,860 6.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 22,776 - - - 22,780 - -
Div Payout % - 39.97% - - - 43.18% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 902,544 892,857 884,094 875,561 844,581 824,644 819,860 6.60%
NOSH 455,830 455,539 455,718 456,021 456,530 455,604 455,477 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.89% 9.38% 9.68% 8.94% 6.55% 7.91% 8.15% -
ROE 1.43% 6.38% 4.80% 2.91% 1.06% 6.40% 4.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.83 129.79 94.56 61.81 29.80 146.14 105.26 -54.91%
EPS 2.83 12.51 9.32 5.58 1.96 11.58 8.58 -52.22%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.98 1.96 1.94 1.92 1.85 1.81 1.80 6.55%
Adjusted Per Share Value based on latest NOSH - 455,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.27 111.14 81.00 52.98 25.57 125.16 90.12 -54.89%
EPS 2.42 10.71 7.98 4.78 1.68 9.92 7.35 -52.28%
DPS 0.00 4.28 0.00 0.00 0.00 4.28 0.00 -
NAPS 1.6965 1.6783 1.6618 1.6458 1.5876 1.5501 1.5411 6.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.66 0.78 0.78 0.79 0.80 0.69 0.81 -
P/RPS 2.07 0.60 0.82 1.28 2.68 0.47 0.77 93.22%
P/EPS 23.32 6.24 8.37 14.16 40.82 5.96 9.44 82.64%
EY 4.29 16.04 11.95 7.06 2.45 16.78 10.59 -45.22%
DY 0.00 6.41 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.33 0.40 0.40 0.41 0.43 0.38 0.45 -18.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.76 0.69 0.75 0.76 0.79 0.70 0.70 -
P/RPS 2.39 0.53 0.79 1.23 2.65 0.48 0.66 135.62%
P/EPS 26.86 5.52 8.05 13.62 40.31 6.04 8.16 121.12%
EY 3.72 18.13 12.43 7.34 2.48 16.54 12.26 -54.81%
DY 0.00 7.25 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.38 0.35 0.39 0.40 0.43 0.39 0.39 -1.71%

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