[PJDEV] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 9.4%
YoY- 231.61%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 421,856 409,856 399,745 378,213 364,237 354,296 327,107 18.46%
PBT 33,079 36,172 39,666 32,404 29,198 29,023 13,484 81.79%
Tax -7,836 -8,603 -13,243 -10,843 -9,490 -9,519 -4,217 51.08%
NP 25,243 27,569 26,423 21,561 19,708 19,504 9,267 94.92%
-
NP to SH 25,366 27,569 26,423 21,561 19,708 19,504 9,267 95.55%
-
Tax Rate 23.69% 23.78% 33.39% 33.46% 32.50% 32.80% 31.27% -
Total Cost 396,613 382,287 373,322 356,652 344,529 334,792 317,840 15.89%
-
Net Worth 455,757 700,501 728,881 729,966 738,225 457,172 731,999 -27.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,143 - - - - - - -
Div Payout % 36.04% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 455,757 700,501 728,881 729,966 738,225 457,172 731,999 -27.06%
NOSH 455,757 457,156 455,238 456,115 457,105 457,172 457,499 -0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.98% 6.73% 6.61% 5.70% 5.41% 5.51% 2.83% -
ROE 5.57% 3.94% 3.63% 2.95% 2.67% 4.27% 1.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.56 89.65 87.81 82.92 79.68 77.50 71.50 18.76%
EPS 5.57 6.03 5.80 4.73 4.31 4.27 2.03 95.87%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5323 1.6011 1.6004 1.615 1.00 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 456,115
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.30 77.04 75.14 71.09 68.47 66.60 61.49 18.46%
EPS 4.77 5.18 4.97 4.05 3.70 3.67 1.74 95.75%
DPS 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 1.3167 1.3701 1.3721 1.3876 0.8593 1.3759 -27.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.39 0.42 0.51 0.41 0.40 0.51 -
P/RPS 0.43 0.44 0.48 0.62 0.51 0.52 0.71 -28.39%
P/EPS 7.19 6.47 7.24 10.79 9.51 9.38 25.18 -56.60%
EY 13.91 15.46 13.82 9.27 10.52 10.67 3.97 130.51%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.26 0.32 0.25 0.40 0.32 16.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 -
Price 0.40 0.40 0.39 0.47 0.50 0.39 0.41 -
P/RPS 0.43 0.45 0.44 0.57 0.63 0.50 0.57 -17.11%
P/EPS 7.19 6.63 6.72 9.94 11.60 9.14 20.24 -49.80%
EY 13.91 15.08 14.88 10.06 8.62 10.94 4.94 99.27%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.24 0.29 0.31 0.39 0.26 33.23%

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