[PJDEV] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -14.75%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 141,248 159,447 145,076 160,331 149,071 145,830 136,031 2.53%
PBT 13,339 16,005 16,120 22,972 23,295 21,899 11,699 9.13%
Tax -2,805 -3,247 -3,221 -9,206 -6,798 -5,596 -2,793 0.28%
NP 10,534 12,758 12,899 13,766 16,497 16,303 8,906 11.83%
-
NP to SH 10,560 12,588 12,900 14,515 17,027 16,498 8,948 11.66%
-
Tax Rate 21.03% 20.29% 19.98% 40.07% 29.18% 25.55% 23.87% -
Total Cost 130,714 146,689 132,177 146,565 132,574 129,527 127,125 1.87%
-
Net Worth 905,793 903,052 902,544 891,830 883,218 875,032 844,581 4.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 22,750 - - - -
Div Payout % - - - 156.74% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 905,793 903,052 902,544 891,830 883,218 875,032 844,581 4.77%
NOSH 455,172 456,086 455,830 455,015 455,267 455,745 456,530 -0.19%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.46% 8.00% 8.89% 8.59% 11.07% 11.18% 6.55% -
ROE 1.17% 1.39% 1.43% 1.63% 1.93% 1.89% 1.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.03 34.96 31.83 35.24 32.74 32.00 29.80 2.73%
EPS 2.32 2.76 2.83 3.19 3.74 3.62 1.96 11.88%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.99 1.98 1.98 1.96 1.94 1.92 1.85 4.97%
Adjusted Per Share Value based on latest NOSH - 455,015
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.55 29.97 27.27 30.14 28.02 27.41 25.57 2.53%
EPS 1.98 2.37 2.42 2.73 3.20 3.10 1.68 11.56%
DPS 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
NAPS 1.7026 1.6975 1.6965 1.6764 1.6602 1.6448 1.5876 4.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.73 0.73 0.66 0.78 0.78 0.79 0.80 -
P/RPS 2.35 2.09 2.07 2.21 2.38 2.47 2.68 -8.38%
P/EPS 31.47 26.45 23.32 24.45 20.86 21.82 40.82 -15.90%
EY 3.18 3.78 4.29 4.09 4.79 4.58 2.45 18.97%
DY 0.00 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.33 0.40 0.40 0.41 0.43 -9.52%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 23/02/12 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 -
Price 0.72 0.75 0.76 0.69 0.75 0.76 0.79 -
P/RPS 2.32 2.15 2.39 1.96 2.29 2.38 2.65 -8.47%
P/EPS 31.03 27.17 26.86 21.63 20.05 20.99 40.31 -15.99%
EY 3.22 3.68 3.72 4.62 4.99 4.76 2.48 18.99%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.38 0.35 0.39 0.40 0.43 -11.16%

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