[PJDEV] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 117.32%
YoY- 126.29%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 390,251 304,523 281,861 335,639 327,172 356,032 252,498 7.51%
PBT 30,953 32,125 33,598 39,145 18,612 86,545 18,984 8.48%
Tax -7,066 -6,468 -8,389 -9,153 -5,538 -10,822 -3,208 14.05%
NP 23,887 25,657 25,209 29,992 13,074 75,723 15,776 7.15%
-
NP to SH 23,907 25,488 25,446 29,975 13,246 75,260 15,728 7.22%
-
Tax Rate 22.83% 20.13% 24.97% 23.38% 29.75% 12.50% 16.90% -
Total Cost 366,364 278,866 256,652 305,647 314,098 280,309 236,722 7.54%
-
Net Worth 928,957 902,794 875,561 810,873 764,717 761,722 679,267 5.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 928,957 902,794 875,561 810,873 764,717 761,722 679,267 5.35%
NOSH 455,371 455,957 456,021 455,547 455,188 456,121 455,884 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.12% 8.43% 8.94% 8.94% 4.00% 21.27% 6.25% -
ROE 2.57% 2.82% 2.91% 3.70% 1.73% 9.88% 2.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.70 66.79 61.81 73.68 71.88 78.06 55.39 7.53%
EPS 5.25 5.59 5.58 6.58 2.91 16.50 3.45 7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.98 1.92 1.78 1.68 1.67 1.49 5.37%
Adjusted Per Share Value based on latest NOSH - 455,830
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.36 57.24 52.98 63.09 61.50 66.92 47.46 7.52%
EPS 4.49 4.79 4.78 5.63 2.49 14.15 2.96 7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7462 1.697 1.6458 1.5242 1.4374 1.4318 1.2768 5.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.79 0.73 0.79 0.75 0.49 0.79 0.47 -
P/RPS 0.92 1.09 1.28 1.02 0.68 1.01 0.85 1.32%
P/EPS 15.05 13.06 14.16 11.40 16.84 4.79 13.62 1.67%
EY 6.65 7.66 7.06 8.77 5.94 20.89 7.34 -1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.42 0.29 0.47 0.32 3.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.78 0.75 0.76 0.74 0.47 0.68 0.63 -
P/RPS 0.91 1.12 1.23 1.00 0.65 0.87 1.14 -3.68%
P/EPS 14.86 13.42 13.62 11.25 16.15 4.12 18.26 -3.37%
EY 6.73 7.45 7.34 8.89 6.19 24.26 5.48 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.40 0.42 0.28 0.41 0.42 -1.65%

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