[PJDEV] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 27.64%
YoY- 74.89%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 612,050 639,195 665,828 647,417 636,952 627,574 628,485 -1.74%
PBT 68,781 67,676 74,328 70,281 57,966 47,700 37,433 49.85%
Tax -20,883 -19,918 -21,647 -20,069 -18,362 -16,535 -14,747 26.02%
NP 47,898 47,758 52,681 50,212 39,604 31,165 22,686 64.35%
-
NP to SH 48,230 47,914 52,759 50,229 39,352 31,137 22,623 65.41%
-
Tax Rate 30.36% 29.43% 29.12% 28.56% 31.68% 34.66% 39.40% -
Total Cost 564,152 591,437 613,147 597,205 597,348 596,409 605,799 -4.62%
-
Net Worth 875,032 844,581 825,299 819,449 811,379 805,729 788,456 7.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,798 22,798 22,798 13,672 13,672 13,672 13,672 40.48%
Div Payout % 47.27% 47.58% 43.21% 27.22% 34.74% 43.91% 60.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 875,032 844,581 825,299 819,449 811,379 805,729 788,456 7.17%
NOSH 455,745 456,530 455,966 455,250 455,830 455,214 455,755 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.83% 7.47% 7.91% 7.76% 6.22% 4.97% 3.61% -
ROE 5.51% 5.67% 6.39% 6.13% 4.85% 3.86% 2.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 134.30 140.01 146.03 142.21 139.73 137.86 137.90 -1.74%
EPS 10.58 10.50 11.57 11.03 8.63 6.84 4.96 65.47%
DPS 5.00 5.00 5.00 3.00 3.00 3.00 3.00 40.44%
NAPS 1.92 1.85 1.81 1.80 1.78 1.77 1.73 7.17%
Adjusted Per Share Value based on latest NOSH - 455,250
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 115.05 120.15 125.16 121.69 119.73 117.97 118.14 -1.74%
EPS 9.07 9.01 9.92 9.44 7.40 5.85 4.25 65.53%
DPS 4.29 4.29 4.29 2.57 2.57 2.57 2.57 40.58%
NAPS 1.6448 1.5876 1.5513 1.5403 1.5251 1.5145 1.4821 7.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.79 0.80 0.69 0.81 0.75 0.67 0.64 -
P/RPS 0.59 0.57 0.47 0.57 0.54 0.49 0.46 17.99%
P/EPS 7.47 7.62 5.96 7.34 8.69 9.80 12.89 -30.42%
EY 13.40 13.12 16.77 13.62 11.51 10.21 7.76 43.79%
DY 6.33 6.25 7.25 3.70 4.00 4.48 4.69 22.06%
P/NAPS 0.41 0.43 0.38 0.45 0.42 0.38 0.37 7.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.76 0.79 0.70 0.70 0.74 0.76 0.65 -
P/RPS 0.57 0.56 0.48 0.49 0.53 0.55 0.47 13.68%
P/EPS 7.18 7.53 6.05 6.34 8.57 11.11 13.09 -32.91%
EY 13.92 13.29 16.53 15.76 11.67 9.00 7.64 49.01%
DY 6.58 6.33 7.14 4.29 4.05 3.95 4.62 26.50%
P/NAPS 0.40 0.43 0.39 0.39 0.42 0.43 0.38 3.46%

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