[PJDEV] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -0.87%
YoY- 148.87%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 651,169 675,037 680,029 673,726 652,892 597,483 549,358 11.94%
PBT 54,633 111,411 122,566 120,344 120,560 64,181 52,999 2.03%
Tax -15,525 -18,929 -20,809 -18,596 -18,139 -13,518 -10,525 29.42%
NP 39,108 92,482 101,757 101,748 102,421 50,663 42,474 -5.33%
-
NP to SH 39,780 92,803 101,794 101,021 101,909 50,224 42,377 -4.11%
-
Tax Rate 28.42% 16.99% 16.98% 15.45% 15.05% 21.06% 19.86% -
Total Cost 612,061 582,555 578,272 571,978 550,471 546,820 506,884 13.32%
-
Net Worth 764,831 787,299 793,863 764,894 761,804 715,779 702,726 5.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,812 22,812 22,812 22,815 22,815 22,815 22,815 -0.00%
Div Payout % 57.35% 24.58% 22.41% 22.59% 22.39% 45.43% 53.84% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 764,831 787,299 793,863 764,894 761,804 715,779 702,726 5.78%
NOSH 455,257 455,086 456,243 455,294 456,170 455,910 456,315 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.01% 13.70% 14.96% 15.10% 15.69% 8.48% 7.73% -
ROE 5.20% 11.79% 12.82% 13.21% 13.38% 7.02% 6.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 143.03 148.33 149.05 147.98 143.12 131.05 120.39 12.11%
EPS 8.74 20.39 22.31 22.19 22.34 11.02 9.29 -3.96%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.68 1.73 1.74 1.68 1.67 1.57 1.54 5.94%
Adjusted Per Share Value based on latest NOSH - 455,294
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.40 126.89 127.83 126.64 122.72 112.31 103.26 11.94%
EPS 7.48 17.44 19.13 18.99 19.16 9.44 7.97 -4.12%
DPS 4.29 4.29 4.29 4.29 4.29 4.29 4.29 0.00%
NAPS 1.4377 1.4799 1.4922 1.4378 1.432 1.3455 1.3209 5.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.49 0.50 0.63 0.66 0.79 0.92 1.08 -
P/RPS 0.34 0.34 0.42 0.45 0.55 0.70 0.90 -47.58%
P/EPS 5.61 2.45 2.82 2.97 3.54 8.35 11.63 -38.35%
EY 17.83 40.78 35.41 33.62 28.28 11.97 8.60 62.23%
DY 10.20 10.00 7.94 7.58 6.33 5.43 4.63 68.90%
P/NAPS 0.29 0.29 0.36 0.39 0.47 0.59 0.70 -44.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 28/08/08 29/05/08 27/02/08 22/11/07 28/08/07 -
Price 0.47 0.46 0.55 0.71 0.68 0.83 0.93 -
P/RPS 0.33 0.31 0.37 0.48 0.48 0.63 0.77 -43.01%
P/EPS 5.38 2.26 2.47 3.20 3.04 7.53 10.01 -33.77%
EY 18.59 44.33 40.57 31.25 32.85 13.27 9.99 51.00%
DY 10.64 10.87 9.09 7.04 7.35 6.02 5.38 57.23%
P/NAPS 0.28 0.27 0.32 0.42 0.41 0.53 0.60 -39.69%

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