[PJDEV] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 39.36%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 164,845 158,542 152,829 120,022 109,911 82,722 75,270 13.94%
PBT 22,887 20,665 17,081 9,642 13,136 -2,403 5,054 28.59%
Tax -6,396 -4,183 -2,401 -316 -4,956 346 -1,321 30.03%
NP 16,491 16,482 14,680 9,326 8,180 -2,057 3,733 28.06%
-
NP to SH 17,246 16,473 14,688 9,326 8,180 -2,057 3,733 29.02%
-
Tax Rate 27.95% 20.24% 14.06% 3.28% 37.73% - 26.14% -
Total Cost 148,354 142,060 138,149 110,696 101,731 84,779 71,537 12.91%
-
Net Worth 793,863 702,726 725,003 700,501 457,172 726,806 728,390 1.44%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 22,812 22,815 18,245 - - - - -
Div Payout % 132.28% 138.50% 124.22% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 793,863 702,726 725,003 700,501 457,172 726,806 728,390 1.44%
NOSH 456,243 456,315 456,149 457,156 457,172 457,111 455,243 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.00% 10.40% 9.61% 7.77% 7.44% -2.49% 4.96% -
ROE 2.17% 2.34% 2.03% 1.33% 1.79% -0.28% 0.51% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.13 34.74 33.50 26.25 24.04 18.10 16.53 13.90%
EPS 3.78 3.61 3.22 2.04 1.79 -0.45 0.82 28.97%
DPS 5.00 5.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.5894 1.5323 1.00 1.59 1.60 1.40%
Adjusted Per Share Value based on latest NOSH - 457,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 30.99 29.80 28.73 22.56 20.66 15.55 14.15 13.94%
EPS 3.24 3.10 2.76 1.75 1.54 -0.39 0.70 29.06%
DPS 4.29 4.29 3.43 0.00 0.00 0.00 0.00 -
NAPS 1.4922 1.3209 1.3628 1.3167 0.8593 1.3662 1.3692 1.44%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.63 1.08 0.40 0.39 0.40 0.69 0.56 -
P/RPS 1.74 3.11 1.19 1.49 1.66 3.81 3.39 -10.51%
P/EPS 16.67 29.92 12.42 19.12 22.36 -153.33 68.29 -20.92%
EY 6.00 3.34 8.05 5.23 4.47 -0.65 1.46 26.53%
DY 7.94 4.63 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.70 0.25 0.25 0.40 0.43 0.35 0.47%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 25/08/06 26/08/05 25/08/04 12/09/03 29/08/02 -
Price 0.55 0.93 0.40 0.40 0.39 0.47 0.50 -
P/RPS 1.52 2.68 1.19 1.52 1.62 2.60 3.02 -10.80%
P/EPS 14.55 25.76 12.42 19.61 21.80 -104.44 60.98 -21.22%
EY 6.87 3.88 8.05 5.10 4.59 -0.96 1.64 26.93%
DY 9.09 5.38 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.60 0.25 0.26 0.39 0.30 0.31 0.53%

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