[PJDEV] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 11.95%
YoY- 75.14%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 652,892 597,483 549,358 543,645 523,995 500,681 487,820 21.38%
PBT 120,560 64,181 52,999 49,415 44,054 38,742 34,693 128.90%
Tax -18,139 -13,518 -10,525 -8,743 -7,752 -6,792 -6,294 102.12%
NP 102,421 50,663 42,474 40,672 36,302 31,950 28,399 134.62%
-
NP to SH 101,909 50,224 42,377 40,592 36,259 31,954 28,539 133.08%
-
Tax Rate 15.05% 21.06% 19.86% 17.69% 17.60% 17.53% 18.14% -
Total Cost 550,471 546,820 506,884 502,973 487,693 468,731 459,421 12.77%
-
Net Worth 761,804 715,779 702,726 689,047 679,629 683,297 725,003 3.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,815 22,815 22,815 18,245 18,245 18,245 18,245 16.02%
Div Payout % 22.39% 45.43% 53.84% 44.95% 50.32% 57.10% 63.93% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 761,804 715,779 702,726 689,047 679,629 683,297 725,003 3.34%
NOSH 456,170 455,910 456,315 456,322 456,127 455,531 456,149 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.69% 8.48% 7.73% 7.48% 6.93% 6.38% 5.82% -
ROE 13.38% 7.02% 6.03% 5.89% 5.34% 4.68% 3.94% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 143.12 131.05 120.39 119.14 114.88 109.91 106.94 21.37%
EPS 22.34 11.02 9.29 8.90 7.95 7.01 6.26 132.98%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 15.99%
NAPS 1.67 1.57 1.54 1.51 1.49 1.50 1.5894 3.34%
Adjusted Per Share Value based on latest NOSH - 456,322
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 122.72 112.31 103.26 102.19 98.50 94.11 91.70 21.37%
EPS 19.16 9.44 7.97 7.63 6.82 6.01 5.36 133.24%
DPS 4.29 4.29 4.29 3.43 3.43 3.43 3.43 16.03%
NAPS 1.432 1.3455 1.3209 1.2952 1.2775 1.2844 1.3628 3.34%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.79 0.92 1.08 0.67 0.47 0.44 0.40 -
P/RPS 0.55 0.70 0.90 0.56 0.41 0.40 0.37 30.15%
P/EPS 3.54 8.35 11.63 7.53 5.91 6.27 6.39 -32.47%
EY 28.28 11.97 8.60 13.28 16.91 15.94 15.64 48.26%
DY 6.33 5.43 4.63 5.97 8.51 9.09 10.00 -26.21%
P/NAPS 0.47 0.59 0.70 0.44 0.32 0.29 0.25 52.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 28/08/07 23/05/07 27/02/07 22/11/06 25/08/06 -
Price 0.68 0.83 0.93 0.77 0.63 0.49 0.40 -
P/RPS 0.48 0.63 0.77 0.65 0.55 0.45 0.37 18.89%
P/EPS 3.04 7.53 10.01 8.66 7.93 6.99 6.39 -38.97%
EY 32.85 13.27 9.99 11.55 12.62 14.32 15.64 63.78%
DY 7.35 6.02 5.38 5.19 6.35 8.16 10.00 -18.51%
P/NAPS 0.41 0.53 0.60 0.51 0.42 0.33 0.25 38.94%

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