[PJDEV] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.53%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 523,995 500,681 487,820 455,013 435,526 421,856 409,856 17.74%
PBT 44,054 38,742 34,693 27,254 29,235 33,079 36,172 14.00%
Tax -7,752 -6,792 -6,294 -4,209 -5,344 -7,836 -8,603 -6.69%
NP 36,302 31,950 28,399 23,045 23,891 25,243 27,569 20.07%
-
NP to SH 36,259 31,954 28,539 23,177 24,026 25,366 27,569 19.98%
-
Tax Rate 17.60% 17.53% 18.14% 15.44% 18.28% 23.69% 23.78% -
Total Cost 487,693 468,731 459,421 431,968 411,635 396,613 382,287 17.57%
-
Net Worth 679,629 683,297 725,003 714,261 705,181 455,757 700,501 -1.99%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 18,245 18,245 18,245 9,143 9,143 9,143 - -
Div Payout % 50.32% 57.10% 63.93% 39.45% 38.06% 36.04% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 679,629 683,297 725,003 714,261 705,181 455,757 700,501 -1.99%
NOSH 456,127 455,531 456,149 456,484 454,545 455,757 457,156 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.93% 6.38% 5.82% 5.06% 5.49% 5.98% 6.73% -
ROE 5.34% 4.68% 3.94% 3.24% 3.41% 5.57% 3.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 114.88 109.91 106.94 99.68 95.82 92.56 89.65 17.92%
EPS 7.95 7.01 6.26 5.08 5.29 5.57 6.03 20.17%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 0.00 -
NAPS 1.49 1.50 1.5894 1.5647 1.5514 1.00 1.5323 -1.84%
Adjusted Per Share Value based on latest NOSH - 456,484
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 98.50 94.11 91.70 85.53 81.87 79.30 77.04 17.74%
EPS 6.82 6.01 5.36 4.36 4.52 4.77 5.18 20.06%
DPS 3.43 3.43 3.43 1.72 1.72 1.72 0.00 -
NAPS 1.2775 1.2844 1.3628 1.3426 1.3255 0.8567 1.3167 -1.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.44 0.40 0.43 0.37 0.40 0.39 -
P/RPS 0.41 0.40 0.37 0.43 0.39 0.43 0.44 -4.58%
P/EPS 5.91 6.27 6.39 8.47 7.00 7.19 6.47 -5.84%
EY 16.91 15.94 15.64 11.81 14.29 13.91 15.46 6.14%
DY 8.51 9.09 10.00 4.65 5.41 5.00 0.00 -
P/NAPS 0.32 0.29 0.25 0.27 0.24 0.40 0.25 17.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 25/08/06 26/05/06 22/02/06 23/11/05 26/08/05 -
Price 0.63 0.49 0.40 0.44 0.43 0.40 0.40 -
P/RPS 0.55 0.45 0.37 0.44 0.45 0.43 0.45 14.27%
P/EPS 7.93 6.99 6.39 8.67 8.14 7.19 6.63 12.64%
EY 12.62 14.32 15.64 11.54 12.29 13.91 15.08 -11.16%
DY 6.35 8.16 10.00 4.55 4.65 5.00 0.00 -
P/NAPS 0.42 0.33 0.25 0.28 0.28 0.40 0.26 37.55%

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