[PJDEV] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -13.08%
YoY- 240.6%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 790,076 594,361 574,576 639,273 614,030 686,912 521,088 7.17%
PBT 69,198 60,618 75,857 69,378 25,581 132,905 43,112 8.19%
Tax -16,118 -12,364 -20,249 -17,298 -10,202 -19,217 -8,456 11.33%
NP 53,080 48,254 55,608 52,080 15,378 113,688 34,656 7.35%
-
NP to SH 53,138 48,064 56,630 52,106 15,298 112,730 34,538 7.43%
-
Tax Rate 23.29% 20.40% 26.69% 24.93% 39.88% 14.46% 19.61% -
Total Cost 736,996 546,106 518,968 587,193 598,652 573,224 486,432 7.16%
-
Net Worth 946,304 906,896 884,094 819,860 764,933 766,130 688,645 5.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 946,304 906,896 884,094 819,860 764,933 766,130 688,645 5.43%
NOSH 454,954 455,726 455,718 455,477 455,317 456,030 456,056 -0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.72% 8.12% 9.68% 8.15% 2.50% 16.55% 6.65% -
ROE 5.62% 5.30% 6.41% 6.36% 2.00% 14.71% 5.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 173.66 130.42 126.08 140.35 134.86 150.63 114.26 7.21%
EPS 11.68 10.55 12.43 11.44 3.36 24.72 7.57 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.99 1.94 1.80 1.68 1.68 1.51 5.47%
Adjusted Per Share Value based on latest NOSH - 455,250
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 148.51 111.72 108.00 120.16 115.42 129.12 97.95 7.17%
EPS 9.99 9.03 10.64 9.79 2.88 21.19 6.49 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7788 1.7047 1.6618 1.5411 1.4378 1.4401 1.2944 5.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.795 0.73 0.78 0.81 0.41 0.66 0.67 -
P/RPS 0.46 0.56 0.62 0.58 0.30 0.44 0.59 -4.05%
P/EPS 6.81 6.92 6.28 7.08 12.20 2.67 8.85 -4.26%
EY 14.69 14.45 15.93 14.12 8.20 37.45 11.30 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.45 0.24 0.39 0.44 -2.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 31/05/11 27/05/10 27/05/09 29/05/08 23/05/07 -
Price 0.98 0.72 0.75 0.70 0.56 0.71 0.77 -
P/RPS 0.56 0.55 0.59 0.50 0.42 0.47 0.67 -2.94%
P/EPS 8.39 6.83 6.04 6.12 16.67 2.87 10.17 -3.15%
EY 11.92 14.65 16.57 16.34 6.00 34.82 9.84 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.39 0.39 0.33 0.42 0.51 -1.35%

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