[PJDEV] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 71.96%
YoY- 1054.21%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 549,358 487,820 409,856 354,296 285,559 284,597 254,712 13.66%
PBT 52,999 34,693 36,172 29,023 1,030 8,954 12,269 27.60%
Tax -10,525 -6,294 -8,603 -9,519 -3,074 -4,034 -4,109 16.96%
NP 42,474 28,399 27,569 19,504 -2,044 4,920 8,160 31.62%
-
NP to SH 42,377 28,539 27,569 19,504 -2,044 4,920 8,160 31.57%
-
Tax Rate 19.86% 18.14% 23.78% 32.80% 298.45% 45.05% 33.49% -
Total Cost 506,884 459,421 382,287 334,792 287,603 279,677 246,552 12.75%
-
Net Worth 702,482 661,047 699,403 702,279 722,213 728,888 634,091 1.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 22,807 18,235 - - - - - -
Div Payout % 53.82% 63.90% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 702,482 661,047 699,403 702,279 722,213 728,888 634,091 1.72%
NOSH 456,157 455,894 456,440 455,818 454,222 455,555 398,048 2.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.73% 5.82% 6.73% 5.51% -0.72% 1.73% 3.20% -
ROE 6.03% 4.32% 3.94% 2.78% -0.28% 0.68% 1.29% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 120.43 107.00 89.79 77.73 62.87 62.47 63.99 11.10%
EPS 9.29 6.26 6.04 4.28 -0.45 1.08 2.05 28.62%
DPS 5.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.45 1.5323 1.5407 1.59 1.60 1.593 -0.56%
Adjusted Per Share Value based on latest NOSH - 457,172
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.26 91.70 77.04 66.60 53.68 53.50 47.88 13.65%
EPS 7.97 5.36 5.18 3.67 -0.38 0.92 1.53 31.64%
DPS 4.29 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3205 1.2426 1.3147 1.3201 1.3575 1.3701 1.1919 1.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.08 0.40 0.39 0.40 0.69 0.56 0.48 -
P/RPS 0.90 0.37 0.43 0.51 1.10 0.90 0.75 3.08%
P/EPS 11.63 6.39 6.46 9.35 -153.33 51.85 23.41 -11.00%
EY 8.60 15.65 15.49 10.70 -0.65 1.93 4.27 12.37%
DY 4.63 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.28 0.25 0.26 0.43 0.35 0.30 15.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 25/08/06 26/08/05 25/08/04 12/09/03 29/08/02 29/08/01 -
Price 0.93 0.40 0.40 0.39 0.47 0.50 0.59 -
P/RPS 0.77 0.37 0.45 0.50 0.75 0.80 0.92 -2.92%
P/EPS 10.01 6.39 6.62 9.11 -104.44 46.30 28.78 -16.13%
EY 9.99 15.65 15.10 10.97 -0.96 2.16 3.47 19.26%
DY 5.38 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.28 0.26 0.25 0.30 0.31 0.37 8.38%

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