[PJDEV] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 9.8%
YoY- 87.02%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 639,273 614,030 686,912 521,088 446,654 386,445 325,846 11.88%
PBT 69,378 25,581 132,905 43,112 23,482 35,373 21,182 21.85%
Tax -17,298 -10,202 -19,217 -8,456 -5,190 -11,049 -6,060 19.09%
NP 52,080 15,378 113,688 34,656 18,292 24,324 15,122 22.87%
-
NP to SH 52,106 15,298 112,730 34,538 18,468 24,324 15,122 22.88%
-
Tax Rate 24.93% 39.88% 14.46% 19.61% 22.10% 31.24% 28.61% -
Total Cost 587,193 598,652 573,224 486,432 428,362 362,121 310,724 11.18%
-
Net Worth 819,860 764,933 766,130 688,645 712,916 730,221 730,580 1.93%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 819,860 764,933 766,130 688,645 712,916 730,221 730,580 1.93%
NOSH 455,477 455,317 456,030 456,056 455,625 456,074 456,612 -0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.15% 2.50% 16.55% 6.65% 4.10% 6.29% 4.64% -
ROE 6.36% 2.00% 14.71% 5.02% 2.59% 3.33% 2.07% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 140.35 134.86 150.63 114.26 98.03 84.73 71.36 11.92%
EPS 11.44 3.36 24.72 7.57 4.05 5.33 3.31 22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.68 1.68 1.51 1.5647 1.6011 1.60 1.98%
Adjusted Per Share Value based on latest NOSH - 456,322
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 120.16 115.42 129.12 97.95 83.96 72.64 61.25 11.88%
EPS 9.79 2.88 21.19 6.49 3.47 4.57 2.84 22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5411 1.4378 1.4401 1.2944 1.3401 1.3726 1.3733 1.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.81 0.41 0.66 0.67 0.43 0.42 0.51 -
P/RPS 0.58 0.30 0.44 0.59 0.44 0.50 0.71 -3.31%
P/EPS 7.08 12.20 2.67 8.85 10.61 7.87 15.40 -12.14%
EY 14.12 8.20 37.45 11.30 9.43 12.70 6.49 13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.24 0.39 0.44 0.27 0.26 0.32 5.84%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 23/05/07 26/05/06 25/05/05 26/05/04 -
Price 0.70 0.56 0.71 0.77 0.44 0.39 0.41 -
P/RPS 0.50 0.42 0.47 0.67 0.45 0.46 0.57 -2.15%
P/EPS 6.12 16.67 2.87 10.17 10.86 7.31 12.38 -11.07%
EY 16.34 6.00 34.82 9.84 9.21 13.68 8.08 12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.42 0.51 0.28 0.24 0.26 6.98%

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