[PJDEV] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
12-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- -141.54%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 487,820 409,856 354,296 285,559 284,597 254,712 255,829 11.35%
PBT 34,693 36,172 29,023 1,030 8,954 12,269 11,586 20.04%
Tax -6,294 -8,603 -9,519 -3,074 -4,034 -4,109 -4,234 6.82%
NP 28,399 27,569 19,504 -2,044 4,920 8,160 7,352 25.24%
-
NP to SH 28,539 27,569 19,504 -2,044 4,920 8,160 7,352 25.35%
-
Tax Rate 18.14% 23.78% 32.80% 298.45% 45.05% 33.49% 36.54% -
Total Cost 459,421 382,287 334,792 287,603 279,677 246,552 248,477 10.78%
-
Net Worth 661,047 699,403 702,279 722,213 728,888 634,091 530,977 3.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 18,235 - - - - - - -
Div Payout % 63.90% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 661,047 699,403 702,279 722,213 728,888 634,091 530,977 3.71%
NOSH 455,894 456,440 455,818 454,222 455,555 398,048 272,296 8.96%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.82% 6.73% 5.51% -0.72% 1.73% 3.20% 2.87% -
ROE 4.32% 3.94% 2.78% -0.28% 0.68% 1.29% 1.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 107.00 89.79 77.73 62.87 62.47 63.99 93.95 2.19%
EPS 6.26 6.04 4.28 -0.45 1.08 2.05 2.70 15.03%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.5323 1.5407 1.59 1.60 1.593 1.95 -4.81%
Adjusted Per Share Value based on latest NOSH - 457,111
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 91.70 77.04 66.60 53.68 53.50 47.88 48.09 11.35%
EPS 5.36 5.18 3.67 -0.38 0.92 1.53 1.38 25.36%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2426 1.3147 1.3201 1.3575 1.3701 1.1919 0.9981 3.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.39 0.40 0.69 0.56 0.48 1.10 -
P/RPS 0.37 0.43 0.51 1.10 0.90 0.75 1.17 -17.45%
P/EPS 6.39 6.46 9.35 -153.33 51.85 23.41 40.74 -26.55%
EY 15.65 15.49 10.70 -0.65 1.93 4.27 2.45 36.19%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.26 0.43 0.35 0.30 0.56 -10.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 25/08/04 12/09/03 29/08/02 29/08/01 30/08/00 -
Price 0.40 0.40 0.39 0.47 0.50 0.59 0.88 -
P/RPS 0.37 0.45 0.50 0.75 0.80 0.92 0.94 -14.38%
P/EPS 6.39 6.62 9.11 -104.44 46.30 28.78 32.59 -23.77%
EY 15.65 15.10 10.97 -0.96 2.16 3.47 3.07 31.17%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.30 0.31 0.37 0.45 -7.59%

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