[PJDEV] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 22.69%
YoY- 48.49%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 665,828 628,485 680,029 549,358 487,820 409,856 354,296 11.08%
PBT 74,328 37,433 122,566 52,999 34,693 36,172 29,023 16.95%
Tax -21,647 -14,747 -20,809 -10,525 -6,294 -8,603 -9,519 14.66%
NP 52,681 22,686 101,757 42,474 28,399 27,569 19,504 18.00%
-
NP to SH 52,759 22,623 101,794 42,377 28,539 27,569 19,504 18.03%
-
Tax Rate 29.12% 39.40% 16.98% 19.86% 18.14% 23.78% 32.80% -
Total Cost 613,147 605,799 578,272 506,884 459,421 382,287 334,792 10.60%
-
Net Worth 824,644 788,072 793,555 702,482 661,047 699,403 702,279 2.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,780 13,665 22,803 22,807 18,235 - - -
Div Payout % 43.18% 60.41% 22.40% 53.82% 63.90% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 824,644 788,072 793,555 702,482 661,047 699,403 702,279 2.71%
NOSH 455,604 455,533 456,066 456,157 455,894 456,440 455,818 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.91% 3.61% 14.96% 7.73% 5.82% 6.73% 5.51% -
ROE 6.40% 2.87% 12.83% 6.03% 4.32% 3.94% 2.78% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 146.14 137.97 149.11 120.43 107.00 89.79 77.73 11.09%
EPS 11.58 4.96 22.32 9.29 6.26 6.04 4.28 18.03%
DPS 5.00 3.00 5.00 5.00 4.00 0.00 0.00 -
NAPS 1.81 1.73 1.74 1.54 1.45 1.5323 1.5407 2.71%
Adjusted Per Share Value based on latest NOSH - 456,315
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 125.16 118.14 127.83 103.26 91.70 77.04 66.60 11.08%
EPS 9.92 4.25 19.13 7.97 5.36 5.18 3.67 18.01%
DPS 4.28 2.57 4.29 4.29 3.43 0.00 0.00 -
NAPS 1.5501 1.4813 1.4916 1.3205 1.2426 1.3147 1.3201 2.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.69 0.64 0.63 1.08 0.40 0.39 0.40 -
P/RPS 0.47 0.46 0.42 0.90 0.37 0.43 0.51 -1.35%
P/EPS 5.96 12.89 2.82 11.63 6.39 6.46 9.35 -7.22%
EY 16.78 7.76 35.43 8.60 15.65 15.49 10.70 7.78%
DY 7.25 4.69 7.94 4.63 10.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.36 0.70 0.28 0.25 0.26 6.52%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 28/08/07 25/08/06 26/08/05 25/08/04 -
Price 0.70 0.65 0.55 0.93 0.40 0.40 0.39 -
P/RPS 0.48 0.47 0.37 0.77 0.37 0.45 0.50 -0.67%
P/EPS 6.04 13.09 2.46 10.01 6.39 6.62 9.11 -6.61%
EY 16.54 7.64 40.58 9.99 15.65 15.10 10.97 7.07%
DY 7.14 4.62 9.09 5.38 10.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.32 0.60 0.28 0.26 0.25 7.68%

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