[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 30.38%
YoY- 240.6%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 281,861 136,031 665,828 479,455 335,639 162,664 628,485 -41.32%
PBT 33,598 11,699 74,328 52,034 39,145 18,351 37,433 -6.93%
Tax -8,389 -2,793 -21,647 -12,974 -9,153 -4,522 -14,747 -31.27%
NP 25,209 8,906 52,681 39,060 29,992 13,829 22,686 7.26%
-
NP to SH 25,446 8,948 52,759 39,080 29,975 13,793 22,623 8.13%
-
Tax Rate 24.97% 23.87% 29.12% 24.93% 23.38% 24.64% 39.40% -
Total Cost 256,652 127,125 613,147 440,395 305,647 148,835 605,799 -43.50%
-
Net Worth 875,561 844,581 824,644 819,860 810,873 805,729 788,072 7.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 22,780 - - - 13,665 -
Div Payout % - - 43.18% - - - 60.41% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 875,561 844,581 824,644 819,860 810,873 805,729 788,072 7.24%
NOSH 456,021 456,530 455,604 455,477 455,547 455,214 455,533 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.94% 6.55% 7.91% 8.15% 8.94% 8.50% 3.61% -
ROE 2.91% 1.06% 6.40% 4.77% 3.70% 1.71% 2.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.81 29.80 146.14 105.26 73.68 35.73 137.97 -41.36%
EPS 5.58 1.96 11.58 8.58 6.58 3.03 4.96 8.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 1.85 1.81 1.80 1.78 1.77 1.73 7.17%
Adjusted Per Share Value based on latest NOSH - 455,250
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.98 25.57 125.16 90.12 63.09 30.58 118.14 -41.32%
EPS 4.78 1.68 9.92 7.35 5.63 2.59 4.25 8.12%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 2.57 -
NAPS 1.6458 1.5876 1.5501 1.5411 1.5242 1.5145 1.4813 7.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.79 0.80 0.69 0.81 0.75 0.67 0.64 -
P/RPS 1.28 2.68 0.47 0.77 1.02 1.87 0.46 97.46%
P/EPS 14.16 40.82 5.96 9.44 11.40 22.11 12.89 6.44%
EY 7.06 2.45 16.78 10.59 8.77 4.52 7.76 -6.09%
DY 0.00 0.00 7.25 0.00 0.00 0.00 4.69 -
P/NAPS 0.41 0.43 0.38 0.45 0.42 0.38 0.37 7.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.76 0.79 0.70 0.70 0.74 0.76 0.65 -
P/RPS 1.23 2.65 0.48 0.66 1.00 2.13 0.47 89.57%
P/EPS 13.62 40.31 6.04 8.16 11.25 25.08 13.09 2.67%
EY 7.34 2.48 16.54 12.26 8.89 3.99 7.64 -2.62%
DY 0.00 0.00 7.14 0.00 0.00 0.00 4.62 -
P/NAPS 0.40 0.43 0.39 0.39 0.42 0.43 0.38 3.46%

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