[PJDEV] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- -77.78%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 638,892 591,263 665,828 628,485 680,029 549,358 487,820 4.59%
PBT 69,045 79,865 74,328 37,433 122,566 52,999 34,693 12.14%
Tax -16,978 -24,393 -21,647 -14,747 -20,809 -10,525 -6,294 17.96%
NP 52,067 55,472 52,681 22,686 101,757 42,474 28,399 10.62%
-
NP to SH 52,282 56,988 52,759 22,623 101,794 42,377 28,539 10.60%
-
Tax Rate 24.59% 30.54% 29.12% 39.40% 16.98% 19.86% 18.14% -
Total Cost 586,825 535,791 613,147 605,799 578,272 506,884 459,421 4.15%
-
Net Worth 920,133 892,857 824,644 788,072 793,555 702,482 661,047 5.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,775 22,776 22,780 13,665 22,803 22,807 18,235 3.77%
Div Payout % 43.56% 39.97% 43.18% 60.41% 22.40% 53.82% 63.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 920,133 892,857 824,644 788,072 793,555 702,482 661,047 5.66%
NOSH 455,511 455,539 455,604 455,533 456,066 456,157 455,894 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.15% 9.38% 7.91% 3.61% 14.96% 7.73% 5.82% -
ROE 5.68% 6.38% 6.40% 2.87% 12.83% 6.03% 4.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 140.26 129.79 146.14 137.97 149.11 120.43 107.00 4.61%
EPS 11.47 12.51 11.58 4.96 22.32 9.29 6.26 10.60%
DPS 5.00 5.00 5.00 3.00 5.00 5.00 4.00 3.78%
NAPS 2.02 1.96 1.81 1.73 1.74 1.54 1.45 5.67%
Adjusted Per Share Value based on latest NOSH - 455,755
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 120.09 111.14 125.16 118.14 127.83 103.26 91.70 4.59%
EPS 9.83 10.71 9.92 4.25 19.13 7.97 5.36 10.62%
DPS 4.28 4.28 4.28 2.57 4.29 4.29 3.43 3.75%
NAPS 1.7296 1.6783 1.5501 1.4813 1.4916 1.3205 1.2426 5.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.71 0.78 0.69 0.64 0.63 1.08 0.40 -
P/RPS 0.51 0.60 0.47 0.46 0.42 0.90 0.37 5.48%
P/EPS 6.19 6.24 5.96 12.89 2.82 11.63 6.39 -0.52%
EY 16.17 16.04 16.78 7.76 35.43 8.60 15.65 0.54%
DY 7.04 6.41 7.25 4.69 7.94 4.63 10.00 -5.67%
P/NAPS 0.35 0.40 0.38 0.37 0.36 0.70 0.28 3.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 26/08/10 27/08/09 28/08/08 28/08/07 25/08/06 -
Price 0.81 0.69 0.70 0.65 0.55 0.93 0.40 -
P/RPS 0.58 0.53 0.48 0.47 0.37 0.77 0.37 7.77%
P/EPS 7.06 5.52 6.04 13.09 2.46 10.01 6.39 1.67%
EY 14.17 18.13 16.54 7.64 40.58 9.99 15.65 -1.64%
DY 6.17 7.25 7.14 4.62 9.09 5.38 10.00 -7.72%
P/NAPS 0.40 0.35 0.39 0.38 0.32 0.60 0.28 6.11%

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