[PJDEV] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -57.14%
YoY- -60.97%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 627,574 628,485 625,368 651,169 675,037 680,029 673,726 -4.61%
PBT 47,700 37,433 42,073 54,633 111,411 122,566 120,344 -46.01%
Tax -16,535 -14,747 -14,048 -15,525 -18,929 -20,809 -18,596 -7.52%
NP 31,165 22,686 28,025 39,108 92,482 101,757 101,748 -54.52%
-
NP to SH 31,137 22,623 28,720 39,780 92,803 101,794 101,021 -54.33%
-
Tax Rate 34.66% 39.40% 33.39% 28.42% 16.99% 16.98% 15.45% -
Total Cost 596,409 605,799 597,343 612,061 582,555 578,272 571,978 2.82%
-
Net Worth 805,729 788,456 763,323 764,831 787,299 793,863 764,894 3.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,672 13,672 22,812 22,812 22,812 22,812 22,815 -28.89%
Div Payout % 43.91% 60.44% 79.43% 57.35% 24.58% 22.41% 22.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 805,729 788,456 763,323 764,831 787,299 793,863 764,894 3.52%
NOSH 455,214 455,755 454,358 455,257 455,086 456,243 455,294 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.97% 3.61% 4.48% 6.01% 13.70% 14.96% 15.10% -
ROE 3.86% 2.87% 3.76% 5.20% 11.79% 12.82% 13.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 137.86 137.90 137.64 143.03 148.33 149.05 147.98 -4.60%
EPS 6.84 4.96 6.32 8.74 20.39 22.31 22.19 -54.33%
DPS 3.00 3.00 5.00 5.00 5.00 5.00 5.00 -28.84%
NAPS 1.77 1.73 1.68 1.68 1.73 1.74 1.68 3.53%
Adjusted Per Share Value based on latest NOSH - 455,257
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 117.97 118.14 117.55 122.40 126.89 127.83 126.64 -4.61%
EPS 5.85 4.25 5.40 7.48 17.44 19.13 18.99 -54.35%
DPS 2.57 2.57 4.29 4.29 4.29 4.29 4.29 -28.91%
NAPS 1.5145 1.4821 1.4348 1.4377 1.4799 1.4922 1.4378 3.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.67 0.64 0.41 0.49 0.50 0.63 0.66 -
P/RPS 0.49 0.46 0.30 0.34 0.34 0.42 0.45 5.83%
P/EPS 9.80 12.89 6.49 5.61 2.45 2.82 2.97 121.47%
EY 10.21 7.76 15.42 17.83 40.78 35.41 33.62 -54.78%
DY 4.48 4.69 12.20 10.20 10.00 7.94 7.58 -29.55%
P/NAPS 0.38 0.37 0.24 0.29 0.29 0.36 0.39 -1.71%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 28/08/08 29/05/08 -
Price 0.76 0.65 0.56 0.47 0.46 0.55 0.71 -
P/RPS 0.55 0.47 0.41 0.33 0.31 0.37 0.48 9.49%
P/EPS 11.11 13.09 8.86 5.38 2.26 2.47 3.20 129.11%
EY 9.00 7.64 11.29 18.59 44.33 40.57 31.25 -56.35%
DY 3.95 4.62 8.93 10.64 10.87 9.09 7.04 -31.94%
P/NAPS 0.43 0.38 0.33 0.28 0.27 0.32 0.42 1.57%

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