[PJDEV] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -9.98%
YoY- 113.53%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 650,656 654,300 674,268 481,768 430,324 382,324 342,560 11.27%
PBT 73,404 32,336 76,956 32,228 16,032 28,404 27,704 17.61%
Tax -18,088 -10,936 -18,456 -6,484 -4,492 -7,560 -7,676 15.34%
NP 55,316 21,400 58,500 25,744 11,540 20,844 20,028 18.43%
-
NP to SH 55,172 21,116 57,080 25,692 12,032 20,844 20,028 18.38%
-
Tax Rate 24.64% 33.82% 23.98% 20.12% 28.02% 26.62% 27.71% -
Total Cost 595,340 632,900 615,768 456,024 418,784 361,480 322,532 10.74%
-
Net Worth 805,729 787,299 715,779 683,297 455,757 738,225 728,290 1.69%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 805,729 787,299 715,779 683,297 455,757 738,225 728,290 1.69%
NOSH 455,214 455,086 455,910 455,531 455,757 457,105 455,181 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.50% 3.27% 8.68% 5.34% 2.68% 5.45% 5.85% -
ROE 6.85% 2.68% 7.97% 3.76% 2.64% 2.82% 2.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 142.93 143.77 147.89 105.76 94.42 83.64 75.26 11.27%
EPS 12.12 4.64 12.52 5.64 2.52 4.56 4.40 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.57 1.50 1.00 1.615 1.60 1.69%
Adjusted Per Share Value based on latest NOSH - 455,531
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 122.30 122.99 126.74 90.56 80.89 71.87 64.39 11.27%
EPS 10.37 3.97 10.73 4.83 2.26 3.92 3.76 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5145 1.4799 1.3455 1.2844 0.8567 1.3876 1.369 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.67 0.50 0.92 0.44 0.40 0.41 0.49 -
P/RPS 0.47 0.35 0.62 0.42 0.42 0.49 0.65 -5.25%
P/EPS 5.53 10.78 7.35 7.80 15.15 8.99 11.14 -11.00%
EY 18.09 9.28 13.61 12.82 6.60 11.12 8.98 12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.59 0.29 0.40 0.25 0.31 3.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 -
Price 0.76 0.46 0.83 0.49 0.40 0.50 0.47 -
P/RPS 0.53 0.32 0.56 0.46 0.42 0.60 0.62 -2.57%
P/EPS 6.27 9.91 6.63 8.69 15.15 10.96 10.68 -8.48%
EY 15.95 10.09 15.08 11.51 6.60 9.12 9.36 9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.53 0.33 0.40 0.31 0.29 6.77%

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