[PJDEV] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 54.53%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 628,485 680,029 549,358 487,820 409,856 354,296 285,559 14.03%
PBT 37,433 122,566 52,999 34,693 36,172 29,023 1,030 81.89%
Tax -14,747 -20,809 -10,525 -6,294 -8,603 -9,519 -3,074 29.83%
NP 22,686 101,757 42,474 28,399 27,569 19,504 -2,044 -
-
NP to SH 22,623 101,794 42,377 28,539 27,569 19,504 -2,044 -
-
Tax Rate 39.40% 16.98% 19.86% 18.14% 23.78% 32.80% 298.45% -
Total Cost 605,799 578,272 506,884 459,421 382,287 334,792 287,603 13.20%
-
Net Worth 788,072 793,555 702,482 661,047 699,403 702,279 722,213 1.46%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,665 22,803 22,807 18,235 - - - -
Div Payout % 60.41% 22.40% 53.82% 63.90% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 788,072 793,555 702,482 661,047 699,403 702,279 722,213 1.46%
NOSH 455,533 456,066 456,157 455,894 456,440 455,818 454,222 0.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.61% 14.96% 7.73% 5.82% 6.73% 5.51% -0.72% -
ROE 2.87% 12.83% 6.03% 4.32% 3.94% 2.78% -0.28% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 137.97 149.11 120.43 107.00 89.79 77.73 62.87 13.98%
EPS 4.96 22.32 9.29 6.26 6.04 4.28 -0.45 -
DPS 3.00 5.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.73 1.74 1.54 1.45 1.5323 1.5407 1.59 1.41%
Adjusted Per Share Value based on latest NOSH - 456,149
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 118.14 127.83 103.26 91.70 77.04 66.60 53.68 14.03%
EPS 4.25 19.13 7.97 5.36 5.18 3.67 -0.38 -
DPS 2.57 4.29 4.29 3.43 0.00 0.00 0.00 -
NAPS 1.4813 1.4916 1.3205 1.2426 1.3147 1.3201 1.3575 1.46%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.64 0.63 1.08 0.40 0.39 0.40 0.69 -
P/RPS 0.46 0.42 0.90 0.37 0.43 0.51 1.10 -13.51%
P/EPS 12.89 2.82 11.63 6.39 6.46 9.35 -153.33 -
EY 7.76 35.43 8.60 15.65 15.49 10.70 -0.65 -
DY 4.69 7.94 4.63 10.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.70 0.28 0.25 0.26 0.43 -2.47%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 28/08/07 25/08/06 26/08/05 25/08/04 12/09/03 -
Price 0.65 0.55 0.93 0.40 0.40 0.39 0.47 -
P/RPS 0.47 0.37 0.77 0.37 0.45 0.50 0.75 -7.48%
P/EPS 13.09 2.46 10.01 6.39 6.62 9.11 -104.44 -
EY 7.64 40.58 9.99 15.65 15.10 10.97 -0.96 -
DY 4.62 9.09 5.38 10.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.60 0.28 0.26 0.25 0.30 4.01%

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