[PJDEV] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 11.97%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 549,358 543,645 523,995 500,681 487,820 455,013 435,526 16.79%
PBT 52,999 49,415 44,054 38,742 34,693 27,254 29,235 48.83%
Tax -10,525 -8,743 -7,752 -6,792 -6,294 -4,209 -5,344 57.31%
NP 42,474 40,672 36,302 31,950 28,399 23,045 23,891 46.90%
-
NP to SH 42,377 40,592 36,259 31,954 28,539 23,177 24,026 46.13%
-
Tax Rate 19.86% 17.69% 17.60% 17.53% 18.14% 15.44% 18.28% -
Total Cost 506,884 502,973 487,693 468,731 459,421 431,968 411,635 14.92%
-
Net Worth 702,726 689,047 679,629 683,297 725,003 714,261 705,181 -0.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 22,815 18,245 18,245 18,245 18,245 9,143 9,143 84.28%
Div Payout % 53.84% 44.95% 50.32% 57.10% 63.93% 39.45% 38.06% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 702,726 689,047 679,629 683,297 725,003 714,261 705,181 -0.23%
NOSH 456,315 456,322 456,127 455,531 456,149 456,484 454,545 0.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.73% 7.48% 6.93% 6.38% 5.82% 5.06% 5.49% -
ROE 6.03% 5.89% 5.34% 4.68% 3.94% 3.24% 3.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 120.39 119.14 114.88 109.91 106.94 99.68 95.82 16.48%
EPS 9.29 8.90 7.95 7.01 6.26 5.08 5.29 45.70%
DPS 5.00 4.00 4.00 4.00 4.00 2.00 2.00 84.51%
NAPS 1.54 1.51 1.49 1.50 1.5894 1.5647 1.5514 -0.49%
Adjusted Per Share Value based on latest NOSH - 455,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.26 102.19 98.50 94.11 91.70 85.53 81.87 16.78%
EPS 7.97 7.63 6.82 6.01 5.36 4.36 4.52 46.10%
DPS 4.29 3.43 3.43 3.43 3.43 1.72 1.72 84.22%
NAPS 1.3209 1.2952 1.2775 1.2844 1.3628 1.3426 1.3255 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.08 0.67 0.47 0.44 0.40 0.43 0.37 -
P/RPS 0.90 0.56 0.41 0.40 0.37 0.43 0.39 74.89%
P/EPS 11.63 7.53 5.91 6.27 6.39 8.47 7.00 40.40%
EY 8.60 13.28 16.91 15.94 15.64 11.81 14.29 -28.78%
DY 4.63 5.97 8.51 9.09 10.00 4.65 5.41 -9.88%
P/NAPS 0.70 0.44 0.32 0.29 0.25 0.27 0.24 104.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 22/02/06 -
Price 0.93 0.77 0.63 0.49 0.40 0.44 0.43 -
P/RPS 0.77 0.65 0.55 0.45 0.37 0.44 0.45 43.20%
P/EPS 10.01 8.66 7.93 6.99 6.39 8.67 8.14 14.82%
EY 9.99 11.55 12.62 14.32 15.64 11.54 12.29 -12.93%
DY 5.38 5.19 6.35 8.16 10.00 4.55 4.65 10.23%
P/NAPS 0.60 0.51 0.42 0.33 0.25 0.28 0.28 66.44%

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