[PJDEV] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -122.24%
YoY- -119.08%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 172,975 162,664 167,962 133,351 163,597 163,575 164,845 3.25%
PBT 20,794 18,351 18,247 574 10,528 8,084 22,887 -6.17%
Tax -4,631 -4,522 -7,095 -2,114 -2,804 -2,734 -6,396 -19.31%
NP 16,163 13,829 11,152 -1,540 7,724 5,350 16,491 -1.32%
-
NP to SH 16,182 13,793 11,149 -1,772 7,967 5,279 17,246 -4.14%
-
Tax Rate 22.27% 24.64% 38.88% 368.29% 26.63% 33.82% 27.95% -
Total Cost 156,812 148,835 156,810 134,891 155,873 158,225 148,354 3.75%
-
Net Worth 811,379 805,729 788,456 763,323 764,831 787,299 793,863 1.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 13,672 - - - 22,812 -
Div Payout % - - 122.64% - - - 132.28% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 811,379 805,729 788,456 763,323 764,831 787,299 793,863 1.46%
NOSH 455,830 455,214 455,755 454,358 455,257 455,086 456,243 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.34% 8.50% 6.64% -1.15% 4.72% 3.27% 10.00% -
ROE 1.99% 1.71% 1.41% -0.23% 1.04% 0.67% 2.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.95 35.73 36.85 29.35 35.94 35.94 36.13 3.32%
EPS 3.55 3.03 2.44 -0.39 1.75 1.16 3.78 -4.08%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.78 1.77 1.73 1.68 1.68 1.73 1.74 1.52%
Adjusted Per Share Value based on latest NOSH - 454,358
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.51 30.58 31.57 25.07 30.75 30.75 30.99 3.23%
EPS 3.04 2.59 2.10 -0.33 1.50 0.99 3.24 -4.14%
DPS 0.00 0.00 2.57 0.00 0.00 0.00 4.29 -
NAPS 1.5251 1.5145 1.4821 1.4348 1.4377 1.4799 1.4922 1.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.67 0.64 0.41 0.49 0.50 0.63 -
P/RPS 1.98 1.87 1.74 1.40 1.36 1.39 1.74 8.97%
P/EPS 21.13 22.11 26.16 -105.13 28.00 43.10 16.67 17.07%
EY 4.73 4.52 3.82 -0.95 3.57 2.32 6.00 -14.62%
DY 0.00 0.00 4.69 0.00 0.00 0.00 7.94 -
P/NAPS 0.42 0.38 0.37 0.24 0.29 0.29 0.36 10.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 28/08/08 -
Price 0.74 0.76 0.65 0.56 0.47 0.46 0.55 -
P/RPS 1.95 2.13 1.76 1.91 1.31 1.28 1.52 18.01%
P/EPS 20.85 25.08 26.57 -143.59 26.86 39.66 14.55 27.02%
EY 4.80 3.99 3.76 -0.70 3.72 2.52 6.87 -21.20%
DY 0.00 0.00 4.62 0.00 0.00 0.00 9.09 -
P/NAPS 0.42 0.43 0.38 0.33 0.28 0.27 0.32 19.81%

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