[PJDEV] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -11.13%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 193,121 141,248 159,447 145,076 160,331 149,071 145,830 20.61%
PBT 23,581 13,339 16,005 16,120 22,972 23,295 21,899 5.06%
Tax -7,705 -2,805 -3,247 -3,221 -9,206 -6,798 -5,596 23.78%
NP 15,876 10,534 12,758 12,899 13,766 16,497 16,303 -1.75%
-
NP to SH 16,017 10,560 12,588 12,900 14,515 17,027 16,498 -1.95%
-
Tax Rate 32.67% 21.03% 20.29% 19.98% 40.07% 29.18% 25.55% -
Total Cost 177,245 130,714 146,689 132,177 146,565 132,574 129,527 23.27%
-
Net Worth 919,157 905,793 903,052 902,544 891,830 883,218 875,032 3.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,751 - - - 22,750 - - -
Div Payout % 142.05% - - - 156.74% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 919,157 905,793 903,052 902,544 891,830 883,218 875,032 3.33%
NOSH 455,028 455,172 456,086 455,830 455,015 455,267 455,745 -0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.22% 7.46% 8.00% 8.89% 8.59% 11.07% 11.18% -
ROE 1.74% 1.17% 1.39% 1.43% 1.63% 1.93% 1.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.44 31.03 34.96 31.83 35.24 32.74 32.00 20.73%
EPS 3.52 2.32 2.76 2.83 3.19 3.74 3.62 -1.85%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.02 1.99 1.98 1.98 1.96 1.94 1.92 3.44%
Adjusted Per Share Value based on latest NOSH - 455,830
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.30 26.55 29.97 27.27 30.14 28.02 27.41 20.61%
EPS 3.01 1.98 2.37 2.42 2.73 3.20 3.10 -1.94%
DPS 4.28 0.00 0.00 0.00 4.28 0.00 0.00 -
NAPS 1.7277 1.7026 1.6975 1.6965 1.6764 1.6602 1.6448 3.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.73 0.73 0.66 0.78 0.78 0.79 -
P/RPS 1.67 2.35 2.09 2.07 2.21 2.38 2.47 -22.98%
P/EPS 20.17 31.47 26.45 23.32 24.45 20.86 21.82 -5.11%
EY 4.96 3.18 3.78 4.29 4.09 4.79 4.58 5.46%
DY 7.04 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.33 0.40 0.40 0.41 -10.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 23/02/12 24/11/11 22/08/11 31/05/11 24/02/11 -
Price 0.81 0.72 0.75 0.76 0.69 0.75 0.76 -
P/RPS 1.91 2.32 2.15 2.39 1.96 2.29 2.38 -13.65%
P/EPS 23.01 31.03 27.17 26.86 21.63 20.05 20.99 6.32%
EY 4.35 3.22 3.68 3.72 4.62 4.99 4.76 -5.83%
DY 6.17 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.40 0.36 0.38 0.38 0.35 0.39 0.40 0.00%

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