[PJDEV] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 30.38%
YoY- 240.6%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 592,557 445,771 430,932 479,455 460,523 515,184 390,816 7.17%
PBT 51,899 45,464 56,893 52,034 19,186 99,679 32,334 8.19%
Tax -12,089 -9,273 -15,187 -12,974 -7,652 -14,413 -6,342 11.34%
NP 39,810 36,191 41,706 39,060 11,534 85,266 25,992 7.35%
-
NP to SH 39,854 36,048 42,473 39,080 11,474 84,548 25,904 7.43%
-
Tax Rate 23.29% 20.40% 26.69% 24.93% 39.88% 14.46% 19.61% -
Total Cost 552,747 409,580 389,226 440,395 448,989 429,918 364,824 7.16%
-
Net Worth 946,304 906,896 884,094 819,860 764,933 766,130 688,645 5.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 946,304 906,896 884,094 819,860 764,933 766,130 688,645 5.43%
NOSH 454,954 455,726 455,718 455,477 455,317 456,030 456,056 -0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.72% 8.12% 9.68% 8.15% 2.50% 16.55% 6.65% -
ROE 4.21% 3.97% 4.80% 4.77% 1.50% 11.04% 3.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 130.25 97.82 94.56 105.26 101.14 112.97 85.69 7.22%
EPS 8.76 7.91 9.32 8.58 2.52 18.54 5.68 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.99 1.94 1.80 1.68 1.68 1.51 5.47%
Adjusted Per Share Value based on latest NOSH - 455,250
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 111.38 83.79 81.00 90.12 86.56 96.84 73.46 7.17%
EPS 7.49 6.78 7.98 7.35 2.16 15.89 4.87 7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7788 1.7047 1.6618 1.5411 1.4378 1.4401 1.2944 5.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.795 0.73 0.78 0.81 0.41 0.66 0.67 -
P/RPS 0.61 0.75 0.82 0.77 0.41 0.58 0.78 -4.01%
P/EPS 9.08 9.23 8.37 9.44 16.27 3.56 11.80 -4.26%
EY 11.02 10.84 11.95 10.59 6.15 28.09 8.48 4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.45 0.24 0.39 0.44 -2.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 31/05/11 27/05/10 27/05/09 29/05/08 23/05/07 -
Price 0.98 0.72 0.75 0.70 0.56 0.71 0.77 -
P/RPS 0.75 0.74 0.79 0.66 0.55 0.63 0.90 -2.99%
P/EPS 11.19 9.10 8.05 8.16 22.22 3.83 13.56 -3.14%
EY 8.94 10.99 12.43 12.26 4.50 26.11 7.38 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.39 0.39 0.33 0.42 0.51 -1.35%

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