[PJDEV] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 13.47%
YoY- 50.92%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 597,483 549,358 543,645 523,995 500,681 487,820 455,013 19.89%
PBT 64,181 52,999 49,415 44,054 38,742 34,693 27,254 76.91%
Tax -13,518 -10,525 -8,743 -7,752 -6,792 -6,294 -4,209 117.52%
NP 50,663 42,474 40,672 36,302 31,950 28,399 23,045 68.99%
-
NP to SH 50,224 42,377 40,592 36,259 31,954 28,539 23,177 67.37%
-
Tax Rate 21.06% 19.86% 17.69% 17.60% 17.53% 18.14% 15.44% -
Total Cost 546,820 506,884 502,973 487,693 468,731 459,421 431,968 17.00%
-
Net Worth 715,779 702,726 689,047 679,629 683,297 725,003 714,261 0.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 22,815 22,815 18,245 18,245 18,245 18,245 9,143 83.87%
Div Payout % 45.43% 53.84% 44.95% 50.32% 57.10% 63.93% 39.45% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 715,779 702,726 689,047 679,629 683,297 725,003 714,261 0.14%
NOSH 455,910 456,315 456,322 456,127 455,531 456,149 456,484 -0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.48% 7.73% 7.48% 6.93% 6.38% 5.82% 5.06% -
ROE 7.02% 6.03% 5.89% 5.34% 4.68% 3.94% 3.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 131.05 120.39 119.14 114.88 109.91 106.94 99.68 19.99%
EPS 11.02 9.29 8.90 7.95 7.01 6.26 5.08 67.49%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 2.00 84.09%
NAPS 1.57 1.54 1.51 1.49 1.50 1.5894 1.5647 0.22%
Adjusted Per Share Value based on latest NOSH - 456,127
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.31 103.26 102.19 98.50 94.11 91.70 85.53 19.89%
EPS 9.44 7.97 7.63 6.82 6.01 5.36 4.36 67.28%
DPS 4.29 4.29 3.43 3.43 3.43 3.43 1.72 83.81%
NAPS 1.3455 1.3209 1.2952 1.2775 1.2844 1.3628 1.3426 0.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 1.08 0.67 0.47 0.44 0.40 0.43 -
P/RPS 0.70 0.90 0.56 0.41 0.40 0.37 0.43 38.34%
P/EPS 8.35 11.63 7.53 5.91 6.27 6.39 8.47 -0.94%
EY 11.97 8.60 13.28 16.91 15.94 15.64 11.81 0.90%
DY 5.43 4.63 5.97 8.51 9.09 10.00 4.65 10.88%
P/NAPS 0.59 0.70 0.44 0.32 0.29 0.25 0.27 68.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 28/08/07 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 -
Price 0.83 0.93 0.77 0.63 0.49 0.40 0.44 -
P/RPS 0.63 0.77 0.65 0.55 0.45 0.37 0.44 27.00%
P/EPS 7.53 10.01 8.66 7.93 6.99 6.39 8.67 -8.96%
EY 13.27 9.99 11.55 12.62 14.32 15.64 11.54 9.75%
DY 6.02 5.38 5.19 6.35 8.16 10.00 4.55 20.49%
P/NAPS 0.53 0.60 0.51 0.42 0.33 0.25 0.28 52.95%

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