[PJDEV] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 143.88%
YoY- 161.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 654,660 580,304 544,124 650,656 654,300 674,268 481,768 5.23%
PBT 36,648 64,480 46,796 73,404 32,336 76,956 32,228 2.16%
Tax -9,932 -12,884 -11,172 -18,088 -10,936 -18,456 -6,484 7.35%
NP 26,716 51,596 35,624 55,316 21,400 58,500 25,744 0.61%
-
NP to SH 26,784 51,600 35,792 55,172 21,116 57,080 25,692 0.69%
-
Tax Rate 27.10% 19.98% 23.87% 24.64% 33.82% 23.98% 20.12% -
Total Cost 627,944 528,708 508,500 595,340 632,900 615,768 456,024 5.47%
-
Net Worth 924,685 902,544 844,581 805,729 787,299 715,779 683,297 5.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 924,685 902,544 844,581 805,729 787,299 715,779 683,297 5.16%
NOSH 455,510 455,830 456,530 455,214 455,086 455,910 455,531 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.08% 8.89% 6.55% 8.50% 3.27% 8.68% 5.34% -
ROE 2.90% 5.72% 4.24% 6.85% 2.68% 7.97% 3.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 143.72 127.31 119.19 142.93 143.77 147.89 105.76 5.23%
EPS 5.88 11.32 7.84 12.12 4.64 12.52 5.64 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.98 1.85 1.77 1.73 1.57 1.50 5.16%
Adjusted Per Share Value based on latest NOSH - 455,214
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.06 109.08 102.28 122.30 122.99 126.74 90.56 5.23%
EPS 5.03 9.70 6.73 10.37 3.97 10.73 4.83 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7381 1.6965 1.5876 1.5145 1.4799 1.3455 1.2844 5.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.66 0.80 0.67 0.50 0.92 0.44 -
P/RPS 0.56 0.52 0.67 0.47 0.35 0.62 0.42 4.90%
P/EPS 13.61 5.83 10.20 5.53 10.78 7.35 7.80 9.71%
EY 7.35 17.15 9.80 18.09 9.28 13.61 12.82 -8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.43 0.38 0.29 0.59 0.29 5.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 30/11/09 28/11/08 22/11/07 22/11/06 -
Price 0.85 0.76 0.79 0.76 0.46 0.83 0.49 -
P/RPS 0.59 0.60 0.66 0.53 0.32 0.56 0.46 4.23%
P/EPS 14.46 6.71 10.08 6.27 9.91 6.63 8.69 8.84%
EY 6.92 14.89 9.92 15.95 10.09 15.08 11.51 -8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.43 0.43 0.27 0.53 0.33 4.09%

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