[PJDEV] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 17.32%
YoY- 103.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,031 186,373 143,816 172,975 162,664 167,962 133,351 1.33%
PBT 11,699 22,294 12,889 20,794 18,351 18,247 574 644.78%
Tax -2,793 -8,673 -3,821 -4,631 -4,522 -7,095 -2,114 20.38%
NP 8,906 13,621 9,068 16,163 13,829 11,152 -1,540 -
-
NP to SH 8,948 13,679 9,105 16,182 13,793 11,149 -1,772 -
-
Tax Rate 23.87% 38.90% 29.65% 22.27% 24.64% 38.88% 368.29% -
Total Cost 127,125 172,752 134,748 156,812 148,835 156,810 134,891 -3.87%
-
Net Worth 844,581 825,299 819,449 811,379 805,729 788,456 763,323 6.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 22,798 - - - 13,672 - -
Div Payout % - 166.67% - - - 122.64% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 844,581 825,299 819,449 811,379 805,729 788,456 763,323 6.96%
NOSH 456,530 455,966 455,250 455,830 455,214 455,755 454,358 0.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.55% 7.31% 6.31% 9.34% 8.50% 6.64% -1.15% -
ROE 1.06% 1.66% 1.11% 1.99% 1.71% 1.41% -0.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.80 40.87 31.59 37.95 35.73 36.85 29.35 1.01%
EPS 1.96 3.00 2.00 3.55 3.03 2.44 -0.39 -
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.85 1.81 1.80 1.78 1.77 1.73 1.68 6.63%
Adjusted Per Share Value based on latest NOSH - 455,830
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.57 35.03 27.03 32.51 30.58 31.57 25.07 1.32%
EPS 1.68 2.57 1.71 3.04 2.59 2.10 -0.33 -
DPS 0.00 4.29 0.00 0.00 0.00 2.57 0.00 -
NAPS 1.5876 1.5513 1.5403 1.5251 1.5145 1.4821 1.4348 6.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.69 0.81 0.75 0.67 0.64 0.41 -
P/RPS 2.68 1.69 2.56 1.98 1.87 1.74 1.40 54.11%
P/EPS 40.82 23.00 40.50 21.13 22.11 26.16 -105.13 -
EY 2.45 4.35 2.47 4.73 4.52 3.82 -0.95 -
DY 0.00 7.25 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 0.43 0.38 0.45 0.42 0.38 0.37 0.24 47.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.79 0.70 0.70 0.74 0.76 0.65 0.56 -
P/RPS 2.65 1.71 2.22 1.95 2.13 1.76 1.91 24.37%
P/EPS 40.31 23.33 35.00 20.85 25.08 26.57 -143.59 -
EY 2.48 4.29 2.86 4.80 3.99 3.76 -0.70 -
DY 0.00 7.14 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.43 0.39 0.39 0.42 0.43 0.38 0.33 19.27%

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