[PJDEV] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 6.87%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 674,268 481,768 430,324 382,324 342,560 272,216 279,244 15.81%
PBT 76,956 32,228 16,032 28,404 27,704 10,172 2,900 72.66%
Tax -18,456 -6,484 -4,492 -7,560 -7,676 -7,148 -1,984 44.99%
NP 58,500 25,744 11,540 20,844 20,028 3,024 916 99.86%
-
NP to SH 57,080 25,692 12,032 20,844 20,028 3,024 916 99.04%
-
Tax Rate 23.98% 20.12% 28.02% 26.62% 27.71% 70.27% 68.41% -
Total Cost 615,768 456,024 418,784 361,480 322,532 269,192 278,328 14.14%
-
Net Worth 715,779 683,297 455,757 738,225 728,290 711,529 729,594 -0.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 715,779 683,297 455,757 738,225 728,290 711,529 729,594 -0.31%
NOSH 455,910 455,531 455,757 457,105 455,181 444,705 457,999 -0.07%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.68% 5.34% 2.68% 5.45% 5.85% 1.11% 0.33% -
ROE 7.97% 3.76% 2.64% 2.82% 2.75% 0.43% 0.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 147.89 105.76 94.42 83.64 75.26 61.21 60.97 15.90%
EPS 12.52 5.64 2.52 4.56 4.40 0.68 0.20 99.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.50 1.00 1.615 1.60 1.60 1.593 -0.24%
Adjusted Per Share Value based on latest NOSH - 457,105
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 126.74 90.56 80.89 71.87 64.39 51.17 52.49 15.81%
EPS 10.73 4.83 2.26 3.92 3.76 0.57 0.17 99.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3455 1.2844 0.8567 1.3876 1.369 1.3375 1.3714 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.44 0.40 0.41 0.49 0.44 0.42 -
P/RPS 0.62 0.42 0.42 0.49 0.65 0.72 0.69 -1.76%
P/EPS 7.35 7.80 15.15 8.99 11.14 64.71 210.00 -42.79%
EY 13.61 12.82 6.60 11.12 8.98 1.55 0.48 74.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.29 0.40 0.25 0.31 0.28 0.26 14.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 26/11/02 29/11/01 -
Price 0.83 0.49 0.40 0.50 0.47 0.40 0.55 -
P/RPS 0.56 0.46 0.42 0.60 0.62 0.65 0.90 -7.59%
P/EPS 6.63 8.69 15.15 10.96 10.68 58.82 275.00 -46.23%
EY 15.08 11.51 6.60 9.12 9.36 1.70 0.36 86.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.40 0.31 0.29 0.25 0.35 7.15%

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