[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -13.38%
YoY- -86.43%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 335,639 162,664 628,485 460,523 327,172 163,575 680,029 -37.46%
PBT 39,145 18,351 37,433 19,186 18,612 8,084 122,566 -53.17%
Tax -9,153 -4,522 -14,747 -7,652 -5,538 -2,734 -20,809 -42.07%
NP 29,992 13,829 22,686 11,534 13,074 5,350 101,757 -55.61%
-
NP to SH 29,975 13,793 22,623 11,474 13,246 5,279 101,794 -55.63%
-
Tax Rate 23.38% 24.64% 39.40% 39.88% 29.75% 33.82% 16.98% -
Total Cost 305,647 148,835 605,799 448,989 314,098 158,225 578,272 -34.55%
-
Net Worth 810,873 805,729 788,072 764,933 764,717 787,299 793,555 1.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 13,665 - - - 22,803 -
Div Payout % - - 60.41% - - - 22.40% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 810,873 805,729 788,072 764,933 764,717 787,299 793,555 1.44%
NOSH 455,547 455,214 455,533 455,317 455,188 455,086 456,066 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.94% 8.50% 3.61% 2.50% 4.00% 3.27% 14.96% -
ROE 3.70% 1.71% 2.87% 1.50% 1.73% 0.67% 12.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.68 35.73 137.97 101.14 71.88 35.94 149.11 -37.41%
EPS 6.58 3.03 4.96 2.52 2.91 1.16 22.32 -55.60%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.78 1.77 1.73 1.68 1.68 1.73 1.74 1.52%
Adjusted Per Share Value based on latest NOSH - 454,358
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.09 30.58 118.14 86.56 61.50 30.75 127.83 -37.46%
EPS 5.63 2.59 4.25 2.16 2.49 0.99 19.13 -55.65%
DPS 0.00 0.00 2.57 0.00 0.00 0.00 4.29 -
NAPS 1.5242 1.5145 1.4813 1.4378 1.4374 1.4799 1.4916 1.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.67 0.64 0.41 0.49 0.50 0.63 -
P/RPS 1.02 1.87 0.46 0.41 0.68 1.39 0.42 80.38%
P/EPS 11.40 22.11 12.89 16.27 16.84 43.10 2.82 153.12%
EY 8.77 4.52 7.76 6.15 5.94 2.32 35.43 -60.47%
DY 0.00 0.00 4.69 0.00 0.00 0.00 7.94 -
P/NAPS 0.42 0.38 0.37 0.24 0.29 0.29 0.36 10.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 28/08/08 -
Price 0.74 0.76 0.65 0.56 0.47 0.46 0.55 -
P/RPS 1.00 2.13 0.47 0.55 0.65 1.28 0.37 93.67%
P/EPS 11.25 25.08 13.09 22.22 16.15 39.66 2.46 174.75%
EY 8.89 3.99 7.64 4.50 6.19 2.52 40.58 -63.55%
DY 0.00 0.00 4.62 0.00 0.00 0.00 9.09 -
P/NAPS 0.42 0.43 0.38 0.33 0.28 0.27 0.32 19.81%

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