[PJDEV] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 0.66%
YoY- 22.56%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 600,308 591,263 617,305 612,050 639,195 665,828 647,417 -4.90%
PBT 84,286 79,865 79,187 68,781 67,676 74,328 70,281 12.86%
Tax -24,821 -24,393 -23,860 -20,883 -19,918 -21,647 -20,069 15.20%
NP 59,465 55,472 55,327 47,898 47,758 52,681 50,212 11.92%
-
NP to SH 60,940 56,988 56,152 48,230 47,914 52,759 50,229 13.74%
-
Tax Rate 29.45% 30.54% 30.13% 30.36% 29.43% 29.12% 28.56% -
Total Cost 540,843 535,791 561,978 564,152 591,437 613,147 597,205 -6.38%
-
Net Worth 902,544 891,830 883,218 875,032 844,581 825,299 819,449 6.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22,750 22,750 22,798 22,798 22,798 22,798 13,672 40.37%
Div Payout % 37.33% 39.92% 40.60% 47.27% 47.58% 43.21% 27.22% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 902,544 891,830 883,218 875,032 844,581 825,299 819,449 6.64%
NOSH 455,830 455,015 455,267 455,745 456,530 455,966 455,250 0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.91% 9.38% 8.96% 7.83% 7.47% 7.91% 7.76% -
ROE 6.75% 6.39% 6.36% 5.51% 5.67% 6.39% 6.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.70 129.94 135.59 134.30 140.01 146.03 142.21 -4.98%
EPS 13.37 12.52 12.33 10.58 10.50 11.57 11.03 13.67%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 3.00 40.52%
NAPS 1.98 1.96 1.94 1.92 1.85 1.81 1.80 6.55%
Adjusted Per Share Value based on latest NOSH - 455,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 112.84 111.14 116.03 115.05 120.15 125.16 121.69 -4.90%
EPS 11.45 10.71 10.55 9.07 9.01 9.92 9.44 13.72%
DPS 4.28 4.28 4.29 4.29 4.29 4.29 2.57 40.45%
NAPS 1.6965 1.6764 1.6602 1.6448 1.5876 1.5513 1.5403 6.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.66 0.78 0.78 0.79 0.80 0.69 0.81 -
P/RPS 0.50 0.60 0.58 0.59 0.57 0.47 0.57 -8.35%
P/EPS 4.94 6.23 6.32 7.47 7.62 5.96 7.34 -23.18%
EY 20.26 16.06 15.81 13.40 13.12 16.77 13.62 30.27%
DY 7.58 6.41 6.41 6.33 6.25 7.25 3.70 61.23%
P/NAPS 0.33 0.40 0.40 0.41 0.43 0.38 0.45 -18.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.76 0.69 0.75 0.76 0.79 0.70 0.70 -
P/RPS 0.58 0.53 0.55 0.57 0.56 0.48 0.49 11.88%
P/EPS 5.68 5.51 6.08 7.18 7.53 6.05 6.34 -7.06%
EY 17.59 18.15 16.45 13.92 13.29 16.53 15.76 7.59%
DY 6.58 7.25 6.67 6.58 6.33 7.14 4.29 32.96%
P/NAPS 0.38 0.35 0.39 0.40 0.43 0.39 0.39 -1.71%

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