[PJDEV] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 22.55%
YoY- 185.13%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 435,526 421,856 409,856 399,745 378,213 364,237 354,296 14.71%
PBT 29,235 33,079 36,172 39,666 32,404 29,198 29,023 0.48%
Tax -5,344 -7,836 -8,603 -13,243 -10,843 -9,490 -9,519 -31.87%
NP 23,891 25,243 27,569 26,423 21,561 19,708 19,504 14.44%
-
NP to SH 24,026 25,366 27,569 26,423 21,561 19,708 19,504 14.87%
-
Tax Rate 18.28% 23.69% 23.78% 33.39% 33.46% 32.50% 32.80% -
Total Cost 411,635 396,613 382,287 373,322 356,652 344,529 334,792 14.72%
-
Net Worth 705,181 455,757 700,501 728,881 729,966 738,225 457,172 33.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,143 9,143 - - - - - -
Div Payout % 38.06% 36.04% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 705,181 455,757 700,501 728,881 729,966 738,225 457,172 33.39%
NOSH 454,545 455,757 457,156 455,238 456,115 457,105 457,172 -0.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.49% 5.98% 6.73% 6.61% 5.70% 5.41% 5.51% -
ROE 3.41% 5.57% 3.94% 3.63% 2.95% 2.67% 4.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.82 92.56 89.65 87.81 82.92 79.68 77.50 15.15%
EPS 5.29 5.57 6.03 5.80 4.73 4.31 4.27 15.30%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5514 1.00 1.5323 1.6011 1.6004 1.615 1.00 33.90%
Adjusted Per Share Value based on latest NOSH - 455,238
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 81.87 79.30 77.04 75.14 71.09 68.47 66.60 14.71%
EPS 4.52 4.77 5.18 4.97 4.05 3.70 3.67 14.85%
DPS 1.72 1.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3255 0.8567 1.3167 1.3701 1.3721 1.3876 0.8593 33.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.40 0.39 0.42 0.51 0.41 0.40 -
P/RPS 0.39 0.43 0.44 0.48 0.62 0.51 0.52 -17.40%
P/EPS 7.00 7.19 6.47 7.24 10.79 9.51 9.38 -17.68%
EY 14.29 13.91 15.46 13.82 9.27 10.52 10.67 21.43%
DY 5.41 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.40 0.25 0.26 0.32 0.25 0.40 -28.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 -
Price 0.43 0.40 0.40 0.39 0.47 0.50 0.39 -
P/RPS 0.45 0.43 0.45 0.44 0.57 0.63 0.50 -6.76%
P/EPS 8.14 7.19 6.63 6.72 9.94 11.60 9.14 -7.41%
EY 12.29 13.91 15.08 14.88 10.06 8.62 10.94 8.04%
DY 4.65 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.26 0.24 0.29 0.31 0.39 -19.77%

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