[PJDEV] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 3.21%
YoY- 87.01%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 159,447 145,076 160,331 149,071 145,830 136,031 186,373 -9.85%
PBT 16,005 16,120 22,972 23,295 21,899 11,699 22,294 -19.77%
Tax -3,247 -3,221 -9,206 -6,798 -5,596 -2,793 -8,673 -47.96%
NP 12,758 12,899 13,766 16,497 16,303 8,906 13,621 -4.25%
-
NP to SH 12,588 12,900 14,515 17,027 16,498 8,948 13,679 -5.37%
-
Tax Rate 20.29% 19.98% 40.07% 29.18% 25.55% 23.87% 38.90% -
Total Cost 146,689 132,177 146,565 132,574 129,527 127,125 172,752 -10.30%
-
Net Worth 903,052 902,544 891,830 883,218 875,032 844,581 825,299 6.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 22,750 - - - 22,798 -
Div Payout % - - 156.74% - - - 166.67% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 903,052 902,544 891,830 883,218 875,032 844,581 825,299 6.16%
NOSH 456,086 455,830 455,015 455,267 455,745 456,530 455,966 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.00% 8.89% 8.59% 11.07% 11.18% 6.55% 7.31% -
ROE 1.39% 1.43% 1.63% 1.93% 1.89% 1.06% 1.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.96 31.83 35.24 32.74 32.00 29.80 40.87 -9.86%
EPS 2.76 2.83 3.19 3.74 3.62 1.96 3.00 -5.39%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.98 1.98 1.96 1.94 1.92 1.85 1.81 6.15%
Adjusted Per Share Value based on latest NOSH - 455,267
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.97 27.27 30.14 28.02 27.41 25.57 35.03 -9.85%
EPS 2.37 2.42 2.73 3.20 3.10 1.68 2.57 -5.24%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 4.29 -
NAPS 1.6975 1.6965 1.6764 1.6602 1.6448 1.5876 1.5513 6.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.73 0.66 0.78 0.78 0.79 0.80 0.69 -
P/RPS 2.09 2.07 2.21 2.38 2.47 2.68 1.69 15.16%
P/EPS 26.45 23.32 24.45 20.86 21.82 40.82 23.00 9.73%
EY 3.78 4.29 4.09 4.79 4.58 2.45 4.35 -8.91%
DY 0.00 0.00 6.41 0.00 0.00 0.00 7.25 -
P/NAPS 0.37 0.33 0.40 0.40 0.41 0.43 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 -
Price 0.75 0.76 0.69 0.75 0.76 0.79 0.70 -
P/RPS 2.15 2.39 1.96 2.29 2.38 2.65 1.71 16.44%
P/EPS 27.17 26.86 21.63 20.05 20.99 40.31 23.33 10.66%
EY 3.68 3.72 4.62 4.99 4.76 2.48 4.29 -9.69%
DY 0.00 0.00 7.25 0.00 0.00 0.00 7.14 -
P/NAPS 0.38 0.38 0.35 0.39 0.40 0.43 0.39 -1.71%

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