[PJDEV] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 102.91%
YoY- 181.06%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 675,037 680,029 673,726 652,892 597,483 549,358 543,645 15.47%
PBT 111,411 122,566 120,344 120,560 64,181 52,999 49,415 71.68%
Tax -18,929 -20,809 -18,596 -18,139 -13,518 -10,525 -8,743 67.12%
NP 92,482 101,757 101,748 102,421 50,663 42,474 40,672 72.65%
-
NP to SH 92,803 101,794 101,021 101,909 50,224 42,377 40,592 73.28%
-
Tax Rate 16.99% 16.98% 15.45% 15.05% 21.06% 19.86% 17.69% -
Total Cost 582,555 578,272 571,978 550,471 546,820 506,884 502,973 10.25%
-
Net Worth 787,299 793,863 764,894 761,804 715,779 702,726 689,047 9.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 22,812 22,812 22,815 22,815 22,815 22,815 18,245 16.01%
Div Payout % 24.58% 22.41% 22.59% 22.39% 45.43% 53.84% 44.95% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 787,299 793,863 764,894 761,804 715,779 702,726 689,047 9.26%
NOSH 455,086 456,243 455,294 456,170 455,910 456,315 456,322 -0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.70% 14.96% 15.10% 15.69% 8.48% 7.73% 7.48% -
ROE 11.79% 12.82% 13.21% 13.38% 7.02% 6.03% 5.89% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 148.33 149.05 147.98 143.12 131.05 120.39 119.14 15.68%
EPS 20.39 22.31 22.19 22.34 11.02 9.29 8.90 73.52%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.00 15.99%
NAPS 1.73 1.74 1.68 1.67 1.57 1.54 1.51 9.46%
Adjusted Per Share Value based on latest NOSH - 456,170
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 126.89 127.83 126.64 122.72 112.31 103.26 102.19 15.48%
EPS 17.44 19.13 18.99 19.16 9.44 7.97 7.63 73.25%
DPS 4.29 4.29 4.29 4.29 4.29 4.29 3.43 16.03%
NAPS 1.4799 1.4922 1.4378 1.432 1.3455 1.3209 1.2952 9.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.63 0.66 0.79 0.92 1.08 0.67 -
P/RPS 0.34 0.42 0.45 0.55 0.70 0.90 0.56 -28.23%
P/EPS 2.45 2.82 2.97 3.54 8.35 11.63 7.53 -52.59%
EY 40.78 35.41 33.62 28.28 11.97 8.60 13.28 110.83%
DY 10.00 7.94 7.58 6.33 5.43 4.63 5.97 40.91%
P/NAPS 0.29 0.36 0.39 0.47 0.59 0.70 0.44 -24.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 27/02/08 22/11/07 28/08/07 23/05/07 -
Price 0.46 0.55 0.71 0.68 0.83 0.93 0.77 -
P/RPS 0.31 0.37 0.48 0.48 0.63 0.77 0.65 -38.87%
P/EPS 2.26 2.47 3.20 3.04 7.53 10.01 8.66 -59.06%
EY 44.33 40.57 31.25 32.85 13.27 9.99 11.55 144.53%
DY 10.87 9.09 7.04 7.35 6.02 5.38 5.19 63.47%
P/NAPS 0.27 0.32 0.42 0.41 0.53 0.60 0.51 -34.48%

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