[PJDEV] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 144.87%
YoY- 96.4%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 335,639 327,172 356,032 252,498 216,323 190,653 166,736 12.35%
PBT 39,145 18,612 86,545 18,984 9,623 16,560 13,179 19.87%
Tax -9,153 -5,538 -10,822 -3,208 -1,750 -5,009 -3,685 16.35%
NP 29,992 13,074 75,723 15,776 7,873 11,551 9,494 21.11%
-
NP to SH 29,975 13,246 75,260 15,728 8,008 11,551 9,494 21.09%
-
Tax Rate 23.38% 29.75% 12.50% 16.90% 18.19% 30.25% 27.96% -
Total Cost 305,647 314,098 280,309 236,722 208,450 179,102 157,242 11.70%
-
Net Worth 810,873 764,717 761,722 679,267 705,886 730,680 734,872 1.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 810,873 764,717 761,722 679,267 705,886 730,680 734,872 1.65%
NOSH 455,547 455,188 456,121 455,884 455,000 456,561 456,442 -0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.94% 4.00% 21.27% 6.25% 3.64% 6.06% 5.69% -
ROE 3.70% 1.73% 9.88% 2.32% 1.13% 1.58% 1.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 73.68 71.88 78.06 55.39 47.54 41.76 36.53 12.39%
EPS 6.58 2.91 16.50 3.45 1.76 2.53 2.08 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.68 1.67 1.49 1.5514 1.6004 1.61 1.68%
Adjusted Per Share Value based on latest NOSH - 456,127
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 63.09 61.50 66.92 47.46 40.66 35.84 31.34 12.35%
EPS 5.63 2.49 14.15 2.96 1.51 2.17 1.78 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5242 1.4374 1.4318 1.2768 1.3269 1.3735 1.3813 1.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.49 0.79 0.47 0.37 0.51 0.48 -
P/RPS 1.02 0.68 1.01 0.85 0.78 1.22 1.31 -4.08%
P/EPS 11.40 16.84 4.79 13.62 21.02 20.16 23.08 -11.08%
EY 8.77 5.94 20.89 7.34 4.76 4.96 4.33 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.47 0.32 0.24 0.32 0.30 5.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 -
Price 0.74 0.47 0.68 0.63 0.43 0.47 0.54 -
P/RPS 1.00 0.65 0.87 1.14 0.90 1.13 1.48 -6.31%
P/EPS 11.25 16.15 4.12 18.26 24.43 18.58 25.96 -12.99%
EY 8.89 6.19 24.26 5.48 4.09 5.38 3.85 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.41 0.42 0.28 0.29 0.34 3.58%

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