[PJDEV] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 44.87%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 168,567 158,542 138,318 132,056 120,442 152,829 118,668 26.33%
PBT 19,239 20,665 13,350 10,927 8,057 17,081 7,989 79.56%
Tax -4,614 -4,183 -3,134 -1,587 -1,621 -2,401 -2,143 66.66%
NP 14,625 16,482 10,216 9,340 6,436 14,680 5,846 84.18%
-
NP to SH 14,270 16,473 10,176 9,305 6,423 14,688 5,843 81.25%
-
Tax Rate 23.98% 20.24% 23.48% 14.52% 20.12% 14.06% 26.82% -
Total Cost 153,942 142,060 128,102 122,716 114,006 138,149 112,822 22.99%
-
Net Worth 715,779 702,726 689,047 679,629 683,297 725,003 714,261 0.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 22,815 - - - 18,245 - -
Div Payout % - 138.50% - - - 124.22% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 715,779 702,726 689,047 679,629 683,297 725,003 714,261 0.14%
NOSH 455,910 456,315 456,322 456,127 455,531 456,149 456,484 -0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.68% 10.40% 7.39% 7.07% 5.34% 9.61% 4.93% -
ROE 1.99% 2.34% 1.48% 1.37% 0.94% 2.03% 0.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.97 34.74 30.31 28.95 26.44 33.50 26.00 26.42%
EPS 3.13 3.61 2.23 2.04 1.41 3.22 1.28 81.40%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.57 1.54 1.51 1.49 1.50 1.5894 1.5647 0.22%
Adjusted Per Share Value based on latest NOSH - 456,127
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.69 29.80 26.00 24.82 22.64 28.73 22.31 26.33%
EPS 2.68 3.10 1.91 1.75 1.21 2.76 1.10 80.96%
DPS 0.00 4.29 0.00 0.00 0.00 3.43 0.00 -
NAPS 1.3455 1.3209 1.2952 1.2775 1.2844 1.3628 1.3426 0.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 1.08 0.67 0.47 0.44 0.40 0.43 -
P/RPS 2.49 3.11 2.21 1.62 1.66 1.19 1.65 31.53%
P/EPS 29.39 29.92 30.04 23.04 31.21 12.42 33.59 -8.51%
EY 3.40 3.34 3.33 4.34 3.20 8.05 2.98 9.17%
DY 0.00 4.63 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.59 0.70 0.44 0.32 0.29 0.25 0.27 68.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 28/08/07 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 -
Price 0.83 0.93 0.77 0.63 0.49 0.40 0.44 -
P/RPS 2.24 2.68 2.54 2.18 1.85 1.19 1.69 20.64%
P/EPS 26.52 25.76 34.53 30.88 34.75 12.42 34.38 -15.87%
EY 3.77 3.88 2.90 3.24 2.88 8.05 2.91 18.82%
DY 0.00 5.38 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.53 0.60 0.51 0.42 0.33 0.25 0.28 52.95%

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