[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -94.81%
YoY- -63.01%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 145,076 136,031 162,664 163,575 168,567 120,442 107,581 5.10%
PBT 16,120 11,699 18,351 8,084 19,239 8,057 4,008 26.09%
Tax -3,221 -2,793 -4,522 -2,734 -4,614 -1,621 -1,123 19.18%
NP 12,899 8,906 13,829 5,350 14,625 6,436 2,885 28.33%
-
NP to SH 12,900 8,948 13,793 5,279 14,270 6,423 3,008 27.44%
-
Tax Rate 19.98% 23.87% 24.64% 33.82% 23.98% 20.12% 28.02% -
Total Cost 132,177 127,125 148,835 158,225 153,942 114,006 104,696 3.95%
-
Net Worth 902,544 844,581 805,729 787,299 715,779 683,297 455,757 12.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 902,544 844,581 805,729 787,299 715,779 683,297 455,757 12.05%
NOSH 455,830 456,530 455,214 455,086 455,910 455,531 455,757 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.89% 6.55% 8.50% 3.27% 8.68% 5.34% 2.68% -
ROE 1.43% 1.06% 1.71% 0.67% 1.99% 0.94% 0.66% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 31.83 29.80 35.73 35.94 36.97 26.44 23.60 5.11%
EPS 2.83 1.96 3.03 1.16 3.13 1.41 0.63 28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.85 1.77 1.73 1.57 1.50 1.00 12.05%
Adjusted Per Share Value based on latest NOSH - 455,086
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.27 25.57 30.58 30.75 31.69 22.64 20.22 5.10%
EPS 2.42 1.68 2.59 0.99 2.68 1.21 0.57 27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6965 1.5876 1.5145 1.4799 1.3455 1.2844 0.8567 12.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.66 0.80 0.67 0.50 0.92 0.44 0.40 -
P/RPS 2.07 2.68 1.87 1.39 2.49 1.66 1.69 3.43%
P/EPS 23.32 40.82 22.11 43.10 29.39 31.21 60.61 -14.71%
EY 4.29 2.45 4.52 2.32 3.40 3.20 1.65 17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.38 0.29 0.59 0.29 0.40 -3.15%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 30/11/09 28/11/08 22/11/07 22/11/06 23/11/05 -
Price 0.76 0.79 0.76 0.46 0.83 0.49 0.40 -
P/RPS 2.39 2.65 2.13 1.28 2.24 1.85 1.69 5.94%
P/EPS 26.86 40.31 25.08 39.66 26.52 34.75 60.61 -12.67%
EY 3.72 2.48 3.99 2.52 3.77 2.88 1.65 14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.43 0.27 0.53 0.33 0.40 -0.85%

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