[PJDEV] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 22.44%
YoY- 96.4%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 671,278 654,344 712,064 504,996 432,646 381,306 333,472 12.35%
PBT 78,290 37,224 173,090 37,968 19,246 33,120 26,358 19.87%
Tax -18,306 -11,076 -21,644 -6,416 -3,500 -10,018 -7,370 16.35%
NP 59,984 26,148 151,446 31,552 15,746 23,102 18,988 21.11%
-
NP to SH 59,950 26,492 150,520 31,456 16,016 23,102 18,988 21.09%
-
Tax Rate 23.38% 29.75% 12.50% 16.90% 18.19% 30.25% 27.96% -
Total Cost 611,294 628,196 560,618 473,444 416,900 358,204 314,484 11.70%
-
Net Worth 810,873 764,717 761,722 679,267 705,886 730,680 734,872 1.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 810,873 764,717 761,722 679,267 705,886 730,680 734,872 1.65%
NOSH 455,547 455,188 456,121 455,884 455,000 456,561 456,442 -0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.94% 4.00% 21.27% 6.25% 3.64% 6.06% 5.69% -
ROE 7.39% 3.46% 19.76% 4.63% 2.27% 3.16% 2.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 147.36 143.75 156.11 110.77 95.09 83.52 73.06 12.39%
EPS 13.16 5.82 33.00 6.90 3.52 5.06 4.16 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.68 1.67 1.49 1.5514 1.6004 1.61 1.68%
Adjusted Per Share Value based on latest NOSH - 456,127
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 126.18 123.00 133.85 94.92 81.32 71.67 62.68 12.35%
EPS 11.27 4.98 28.29 5.91 3.01 4.34 3.57 21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5242 1.4374 1.4318 1.2768 1.3269 1.3735 1.3813 1.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.49 0.79 0.47 0.37 0.51 0.48 -
P/RPS 0.51 0.34 0.51 0.42 0.39 0.61 0.66 -4.20%
P/EPS 5.70 8.42 2.39 6.81 10.51 10.08 11.54 -11.08%
EY 17.55 11.88 41.77 14.68 9.51 9.92 8.67 12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.47 0.32 0.24 0.32 0.30 5.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 -
Price 0.74 0.47 0.68 0.63 0.43 0.47 0.54 -
P/RPS 0.50 0.33 0.44 0.57 0.45 0.56 0.74 -6.31%
P/EPS 5.62 8.08 2.06 9.13 12.22 9.29 12.98 -13.01%
EY 17.78 12.38 48.53 10.95 8.19 10.77 7.70 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.41 0.42 0.28 0.29 0.34 3.58%

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