[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 66.91%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 304,523 145,076 591,263 430,932 281,861 136,031 665,828 -40.55%
PBT 32,125 16,120 79,865 56,893 33,598 11,699 74,328 -42.74%
Tax -6,468 -3,221 -24,393 -15,187 -8,389 -2,793 -21,647 -55.20%
NP 25,657 12,899 55,472 41,706 25,209 8,906 52,681 -38.01%
-
NP to SH 25,488 12,900 56,988 42,473 25,446 8,948 52,759 -38.34%
-
Tax Rate 20.13% 19.98% 30.54% 26.69% 24.97% 23.87% 29.12% -
Total Cost 278,866 132,177 535,791 389,226 256,652 127,125 613,147 -40.77%
-
Net Worth 902,794 902,544 892,857 884,094 875,561 844,581 824,644 6.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 22,776 - - - 22,780 -
Div Payout % - - 39.97% - - - 43.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 902,794 902,544 892,857 884,094 875,561 844,581 824,644 6.20%
NOSH 455,957 455,830 455,539 455,718 456,021 456,530 455,604 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.43% 8.89% 9.38% 9.68% 8.94% 6.55% 7.91% -
ROE 2.82% 1.43% 6.38% 4.80% 2.91% 1.06% 6.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.79 31.83 129.79 94.56 61.81 29.80 146.14 -40.58%
EPS 5.59 2.83 12.51 9.32 5.58 1.96 11.58 -38.38%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.98 1.98 1.96 1.94 1.92 1.85 1.81 6.15%
Adjusted Per Share Value based on latest NOSH - 455,267
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.24 27.27 111.14 81.00 52.98 25.57 125.16 -40.55%
EPS 4.79 2.42 10.71 7.98 4.78 1.68 9.92 -38.37%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 4.28 -
NAPS 1.697 1.6965 1.6783 1.6618 1.6458 1.5876 1.5501 6.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.73 0.66 0.78 0.78 0.79 0.80 0.69 -
P/RPS 1.09 2.07 0.60 0.82 1.28 2.68 0.47 74.93%
P/EPS 13.06 23.32 6.24 8.37 14.16 40.82 5.96 68.46%
EY 7.66 4.29 16.04 11.95 7.06 2.45 16.78 -40.62%
DY 0.00 0.00 6.41 0.00 0.00 0.00 7.25 -
P/NAPS 0.37 0.33 0.40 0.40 0.41 0.43 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 -
Price 0.75 0.76 0.69 0.75 0.76 0.79 0.70 -
P/RPS 1.12 2.39 0.53 0.79 1.23 2.65 0.48 75.64%
P/EPS 13.42 26.86 5.52 8.05 13.62 40.31 6.04 70.02%
EY 7.45 3.72 18.13 12.43 7.34 2.48 16.54 -41.15%
DY 0.00 0.00 7.25 0.00 0.00 0.00 7.14 -
P/NAPS 0.38 0.38 0.35 0.39 0.40 0.43 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