[PJDEV] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 37.63%
YoY- -66.45%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 665,828 647,417 636,952 627,574 628,485 625,368 651,169 1.49%
PBT 74,328 70,281 57,966 47,700 37,433 42,073 54,633 22.85%
Tax -21,647 -20,069 -18,362 -16,535 -14,747 -14,048 -15,525 24.88%
NP 52,681 50,212 39,604 31,165 22,686 28,025 39,108 22.03%
-
NP to SH 52,759 50,229 39,352 31,137 22,623 28,720 39,780 20.77%
-
Tax Rate 29.12% 28.56% 31.68% 34.66% 39.40% 33.39% 28.42% -
Total Cost 613,147 597,205 597,348 596,409 605,799 597,343 612,061 0.11%
-
Net Worth 825,299 819,449 811,379 805,729 788,456 763,323 764,831 5.21%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,798 13,672 13,672 13,672 13,672 22,812 22,812 -0.04%
Div Payout % 43.21% 27.22% 34.74% 43.91% 60.44% 79.43% 57.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 825,299 819,449 811,379 805,729 788,456 763,323 764,831 5.21%
NOSH 455,966 455,250 455,830 455,214 455,755 454,358 455,257 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.91% 7.76% 6.22% 4.97% 3.61% 4.48% 6.01% -
ROE 6.39% 6.13% 4.85% 3.86% 2.87% 3.76% 5.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 146.03 142.21 139.73 137.86 137.90 137.64 143.03 1.39%
EPS 11.57 11.03 8.63 6.84 4.96 6.32 8.74 20.62%
DPS 5.00 3.00 3.00 3.00 3.00 5.00 5.00 0.00%
NAPS 1.81 1.80 1.78 1.77 1.73 1.68 1.68 5.10%
Adjusted Per Share Value based on latest NOSH - 455,214
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 125.16 121.69 119.73 117.97 118.14 117.55 122.40 1.50%
EPS 9.92 9.44 7.40 5.85 4.25 5.40 7.48 20.77%
DPS 4.29 2.57 2.57 2.57 2.57 4.29 4.29 0.00%
NAPS 1.5513 1.5403 1.5251 1.5145 1.4821 1.4348 1.4377 5.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.81 0.75 0.67 0.64 0.41 0.49 -
P/RPS 0.47 0.57 0.54 0.49 0.46 0.30 0.34 24.16%
P/EPS 5.96 7.34 8.69 9.80 12.89 6.49 5.61 4.12%
EY 16.77 13.62 11.51 10.21 7.76 15.42 17.83 -4.01%
DY 7.25 3.70 4.00 4.48 4.69 12.20 10.20 -20.40%
P/NAPS 0.38 0.45 0.42 0.38 0.37 0.24 0.29 19.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 -
Price 0.70 0.70 0.74 0.76 0.65 0.56 0.47 -
P/RPS 0.48 0.49 0.53 0.55 0.47 0.41 0.33 28.46%
P/EPS 6.05 6.34 8.57 11.11 13.09 8.86 5.38 8.16%
EY 16.53 15.76 11.67 9.00 7.64 11.29 18.59 -7.55%
DY 7.14 4.29 4.05 3.95 4.62 8.93 10.64 -23.40%
P/NAPS 0.39 0.39 0.42 0.43 0.38 0.33 0.28 24.79%

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