[PJDEV] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 110.47%
YoY- 1055.14%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 399,745 378,213 364,237 354,296 327,107 312,426 303,145 20.23%
PBT 39,666 32,404 29,198 29,023 13,484 9,989 5,415 276.72%
Tax -13,243 -10,843 -9,490 -9,519 -4,217 -3,487 -3,206 157.22%
NP 26,423 21,561 19,708 19,504 9,267 6,502 2,209 422.23%
-
NP to SH 26,423 21,561 19,708 19,504 9,267 6,502 2,209 422.23%
-
Tax Rate 33.39% 33.46% 32.50% 32.80% 31.27% 34.91% 59.21% -
Total Cost 373,322 356,652 344,529 334,792 317,840 305,924 300,936 15.43%
-
Net Worth 728,881 729,966 738,225 457,172 731,999 737,149 728,290 0.05%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 728,881 729,966 738,225 457,172 731,999 737,149 728,290 0.05%
NOSH 455,238 456,115 457,105 457,172 457,499 457,857 455,181 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.61% 5.70% 5.41% 5.51% 2.83% 2.08% 0.73% -
ROE 3.63% 2.95% 2.67% 4.27% 1.27% 0.88% 0.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 87.81 82.92 79.68 77.50 71.50 68.24 66.60 20.21%
EPS 5.80 4.73 4.31 4.27 2.03 1.42 0.49 418.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6011 1.6004 1.615 1.00 1.60 1.61 1.60 0.04%
Adjusted Per Share Value based on latest NOSH - 457,172
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 75.14 71.09 68.47 66.60 61.49 58.73 56.98 20.23%
EPS 4.97 4.05 3.70 3.67 1.74 1.22 0.42 418.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3701 1.3721 1.3876 0.8593 1.3759 1.3856 1.369 0.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.42 0.51 0.41 0.40 0.51 0.48 0.49 -
P/RPS 0.48 0.62 0.51 0.52 0.71 0.70 0.74 -25.04%
P/EPS 7.24 10.79 9.51 9.38 25.18 33.80 100.97 -82.71%
EY 13.82 9.27 10.52 10.67 3.97 2.96 0.99 478.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.25 0.40 0.32 0.30 0.31 -11.05%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 18/11/03 -
Price 0.39 0.47 0.50 0.39 0.41 0.54 0.47 -
P/RPS 0.44 0.57 0.63 0.50 0.57 0.79 0.71 -27.29%
P/EPS 6.72 9.94 11.60 9.14 20.24 38.03 96.85 -83.08%
EY 14.88 10.06 8.62 10.94 4.94 2.63 1.03 492.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.31 0.39 0.26 0.34 0.29 -11.84%

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