[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -77.49%
YoY- 113.53%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 162,664 163,575 168,567 120,442 107,581 95,581 85,640 11.27%
PBT 18,351 8,084 19,239 8,057 4,008 7,101 6,926 17.61%
Tax -4,522 -2,734 -4,614 -1,621 -1,123 -1,890 -1,919 15.34%
NP 13,829 5,350 14,625 6,436 2,885 5,211 5,007 18.43%
-
NP to SH 13,793 5,279 14,270 6,423 3,008 5,211 5,007 18.38%
-
Tax Rate 24.64% 33.82% 23.98% 20.12% 28.02% 26.62% 27.71% -
Total Cost 148,835 158,225 153,942 114,006 104,696 90,370 80,633 10.74%
-
Net Worth 805,729 787,299 715,779 683,297 455,757 738,225 728,290 1.69%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 805,729 787,299 715,779 683,297 455,757 738,225 728,290 1.69%
NOSH 455,214 455,086 455,910 455,531 455,757 457,105 455,181 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.50% 3.27% 8.68% 5.34% 2.68% 5.45% 5.85% -
ROE 1.71% 0.67% 1.99% 0.94% 0.66% 0.71% 0.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 35.73 35.94 36.97 26.44 23.60 20.91 18.81 11.27%
EPS 3.03 1.16 3.13 1.41 0.63 1.14 1.10 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.57 1.50 1.00 1.615 1.60 1.69%
Adjusted Per Share Value based on latest NOSH - 455,531
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.58 30.75 31.69 22.64 20.22 17.97 16.10 11.27%
EPS 2.59 0.99 2.68 1.21 0.57 0.98 0.94 18.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5145 1.4799 1.3455 1.2844 0.8567 1.3876 1.369 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.67 0.50 0.92 0.44 0.40 0.41 0.49 -
P/RPS 1.87 1.39 2.49 1.66 1.69 1.96 2.60 -5.34%
P/EPS 22.11 43.10 29.39 31.21 60.61 35.96 44.55 -11.01%
EY 4.52 2.32 3.40 3.20 1.65 2.78 2.24 12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.59 0.29 0.40 0.25 0.31 3.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 -
Price 0.76 0.46 0.83 0.49 0.40 0.50 0.47 -
P/RPS 2.13 1.28 2.24 1.85 1.69 2.39 2.50 -2.63%
P/EPS 25.08 39.66 26.52 34.75 60.61 43.86 42.73 -8.49%
EY 3.99 2.52 3.77 2.88 1.65 2.28 2.34 9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.53 0.33 0.40 0.31 0.29 6.77%

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