[PJDEV] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 16.43%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 613,925 600,308 591,263 617,305 612,050 639,195 665,828 -5.25%
PBT 78,392 84,286 79,865 79,187 68,781 67,676 74,328 3.60%
Tax -22,472 -24,821 -24,393 -23,860 -20,883 -19,918 -21,647 2.51%
NP 55,920 59,465 55,472 55,327 47,898 47,758 52,681 4.04%
-
NP to SH 57,030 60,940 56,988 56,152 48,230 47,914 52,759 5.31%
-
Tax Rate 28.67% 29.45% 30.54% 30.13% 30.36% 29.43% 29.12% -
Total Cost 558,005 540,843 535,791 561,978 564,152 591,437 613,147 -6.07%
-
Net Worth 903,052 902,544 891,830 883,218 875,032 844,581 825,299 6.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,750 22,750 22,750 22,798 22,798 22,798 22,798 -0.14%
Div Payout % 39.89% 37.33% 39.92% 40.60% 47.27% 47.58% 43.21% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 903,052 902,544 891,830 883,218 875,032 844,581 825,299 6.16%
NOSH 456,086 455,830 455,015 455,267 455,745 456,530 455,966 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.11% 9.91% 9.38% 8.96% 7.83% 7.47% 7.91% -
ROE 6.32% 6.75% 6.39% 6.36% 5.51% 5.67% 6.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 134.61 131.70 129.94 135.59 134.30 140.01 146.03 -5.26%
EPS 12.50 13.37 12.52 12.33 10.58 10.50 11.57 5.27%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.98 1.98 1.96 1.94 1.92 1.85 1.81 6.15%
Adjusted Per Share Value based on latest NOSH - 455,267
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.40 112.84 111.14 116.03 115.05 120.15 125.16 -5.25%
EPS 10.72 11.45 10.71 10.55 9.07 9.01 9.92 5.29%
DPS 4.28 4.28 4.28 4.29 4.29 4.29 4.29 -0.15%
NAPS 1.6975 1.6965 1.6764 1.6602 1.6448 1.5876 1.5513 6.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.73 0.66 0.78 0.78 0.79 0.80 0.69 -
P/RPS 0.54 0.50 0.60 0.58 0.59 0.57 0.47 9.66%
P/EPS 5.84 4.94 6.23 6.32 7.47 7.62 5.96 -1.34%
EY 17.13 20.26 16.06 15.81 13.40 13.12 16.77 1.42%
DY 6.85 7.58 6.41 6.41 6.33 6.25 7.25 -3.70%
P/NAPS 0.37 0.33 0.40 0.40 0.41 0.43 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 -
Price 0.75 0.76 0.69 0.75 0.76 0.79 0.70 -
P/RPS 0.56 0.58 0.53 0.55 0.57 0.56 0.48 10.79%
P/EPS 6.00 5.68 5.51 6.08 7.18 7.53 6.05 -0.55%
EY 16.67 17.59 18.15 16.45 13.92 13.29 16.53 0.56%
DY 6.67 6.58 7.25 6.67 6.58 6.33 7.14 -4.42%
P/NAPS 0.38 0.38 0.35 0.39 0.40 0.43 0.39 -1.71%

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