[PJDEV] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 8.66%
YoY- 126.29%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 780,502 609,046 563,722 671,278 654,344 712,064 504,996 7.51%
PBT 61,906 64,250 67,196 78,290 37,224 173,090 37,968 8.48%
Tax -14,132 -12,936 -16,778 -18,306 -11,076 -21,644 -6,416 14.05%
NP 47,774 51,314 50,418 59,984 26,148 151,446 31,552 7.15%
-
NP to SH 47,814 50,976 50,892 59,950 26,492 150,520 31,456 7.22%
-
Tax Rate 22.83% 20.13% 24.97% 23.38% 29.75% 12.50% 16.90% -
Total Cost 732,728 557,732 513,304 611,294 628,196 560,618 473,444 7.54%
-
Net Worth 928,957 902,794 875,561 810,873 764,717 761,722 679,267 5.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 928,957 902,794 875,561 810,873 764,717 761,722 679,267 5.35%
NOSH 455,371 455,957 456,021 455,547 455,188 456,121 455,884 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.12% 8.43% 8.94% 8.94% 4.00% 21.27% 6.25% -
ROE 5.15% 5.65% 5.81% 7.39% 3.46% 19.76% 4.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.40 133.58 123.62 147.36 143.75 156.11 110.77 7.53%
EPS 10.50 11.18 11.16 13.16 5.82 33.00 6.90 7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.98 1.92 1.78 1.68 1.67 1.49 5.37%
Adjusted Per Share Value based on latest NOSH - 455,830
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 146.71 114.48 105.96 126.18 123.00 133.85 94.92 7.51%
EPS 8.99 9.58 9.57 11.27 4.98 28.29 5.91 7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7462 1.697 1.6458 1.5242 1.4374 1.4318 1.2768 5.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.79 0.73 0.79 0.75 0.49 0.79 0.47 -
P/RPS 0.46 0.55 0.64 0.51 0.34 0.51 0.42 1.52%
P/EPS 7.52 6.53 7.08 5.70 8.42 2.39 6.81 1.66%
EY 13.29 15.32 14.13 17.55 11.88 41.77 14.68 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.42 0.29 0.47 0.32 3.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.78 0.75 0.76 0.74 0.47 0.68 0.63 -
P/RPS 0.46 0.56 0.61 0.50 0.33 0.44 0.57 -3.50%
P/EPS 7.43 6.71 6.81 5.62 8.08 2.06 9.13 -3.37%
EY 13.46 14.91 14.68 17.78 12.38 48.53 10.95 3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.40 0.42 0.28 0.41 0.42 -1.65%

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