[PJDEV] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 97.58%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 163,665 638,892 445,771 304,523 145,076 591,263 430,932 -47.46%
PBT 9,162 69,045 45,464 32,125 16,120 79,865 56,893 -70.30%
Tax -2,483 -16,978 -9,273 -6,468 -3,221 -24,393 -15,187 -70.00%
NP 6,679 52,067 36,191 25,657 12,899 55,472 41,706 -70.41%
-
NP to SH 6,696 52,065 36,048 25,488 12,900 56,988 42,473 -70.71%
-
Tax Rate 27.10% 24.59% 20.40% 20.13% 19.98% 30.54% 26.69% -
Total Cost 156,986 586,825 409,580 278,866 132,177 535,791 389,226 -45.32%
-
Net Worth 924,685 920,133 906,896 902,794 902,544 892,857 884,094 3.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 22,775 - - - 22,776 - -
Div Payout % - 43.74% - - - 39.97% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 924,685 920,133 906,896 902,794 902,544 892,857 884,094 3.02%
NOSH 455,510 455,511 455,726 455,957 455,830 455,539 455,718 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.08% 8.15% 8.12% 8.43% 8.89% 9.38% 9.68% -
ROE 0.72% 5.66% 3.97% 2.82% 1.43% 6.38% 4.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.93 140.26 97.82 66.79 31.83 129.79 94.56 -47.44%
EPS 1.47 11.43 7.91 5.59 2.83 12.51 9.32 -70.70%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.03 2.02 1.99 1.98 1.98 1.96 1.94 3.06%
Adjusted Per Share Value based on latest NOSH - 456,086
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.76 120.09 83.79 57.24 27.27 111.14 81.00 -47.46%
EPS 1.26 9.79 6.78 4.79 2.42 10.71 7.98 -70.68%
DPS 0.00 4.28 0.00 0.00 0.00 4.28 0.00 -
NAPS 1.7381 1.7296 1.7047 1.697 1.6965 1.6783 1.6618 3.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.71 0.73 0.73 0.66 0.78 0.78 -
P/RPS 2.23 0.51 0.75 1.09 2.07 0.60 0.82 94.47%
P/EPS 54.42 6.21 9.23 13.06 23.32 6.24 8.37 247.16%
EY 1.84 16.10 10.84 7.66 4.29 16.04 11.95 -71.17%
DY 0.00 7.04 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.39 0.35 0.37 0.37 0.33 0.40 0.40 -1.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 30/05/12 23/02/12 24/11/11 22/08/11 31/05/11 -
Price 0.85 0.81 0.72 0.75 0.76 0.69 0.75 -
P/RPS 2.37 0.58 0.74 1.12 2.39 0.53 0.79 107.59%
P/EPS 57.82 7.09 9.10 13.42 26.86 5.52 8.05 270.93%
EY 1.73 14.11 10.99 7.45 3.72 18.13 12.43 -73.04%
DY 0.00 6.17 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.42 0.40 0.36 0.38 0.38 0.35 0.39 5.05%

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