[PJDEV] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -10.39%
YoY- 2212.89%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Revenue 132,056 108,742 95,072 81,096 71,815 69,608 67,817 11.73%
PBT 10,927 5,615 9,459 6,253 1,679 2,475 1,260 43.28%
Tax -1,587 -627 -3,119 -1,766 -1,485 -1,955 -768 12.84%
NP 9,340 4,988 6,340 4,487 194 520 492 63.25%
-
NP to SH 9,305 5,000 6,340 4,487 194 520 492 63.15%
-
Tax Rate 14.52% 11.17% 32.97% 28.24% 88.45% 78.99% 60.95% -
Total Cost 122,716 103,754 88,732 76,609 71,621 69,088 67,325 10.51%
-
Net Worth 679,629 705,181 729,966 737,149 776,000 753,527 485,850 5.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Net Worth 679,629 705,181 729,966 737,149 776,000 753,527 485,850 5.74%
NOSH 456,127 454,545 456,115 457,857 485,000 472,727 307,500 6.78%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
NP Margin 7.07% 4.59% 6.67% 5.53% 0.27% 0.75% 0.73% -
ROE 1.37% 0.71% 0.87% 0.61% 0.02% 0.07% 0.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 28.95 23.92 20.84 17.71 14.81 14.72 22.05 4.63%
EPS 2.04 1.10 1.39 0.98 0.04 0.11 0.16 52.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.5514 1.6004 1.61 1.60 1.594 1.58 -0.97%
Adjusted Per Share Value based on latest NOSH - 457,857
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 24.82 20.44 17.87 15.24 13.50 13.08 12.75 11.73%
EPS 1.75 0.94 1.19 0.84 0.04 0.10 0.09 63.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2775 1.3255 1.3721 1.3856 1.4586 1.4164 0.9133 5.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.37 0.51 0.48 0.37 0.58 0.67 -
P/RPS 1.62 1.55 2.45 2.71 2.50 3.94 3.04 -9.95%
P/EPS 23.04 33.64 36.69 48.98 925.00 527.27 418.75 -38.30%
EY 4.34 2.97 2.73 2.04 0.11 0.19 0.24 61.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.32 0.30 0.23 0.36 0.42 -4.42%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 27/02/01 -
Price 0.63 0.43 0.47 0.54 0.38 0.58 0.56 -
P/RPS 2.18 1.80 2.25 3.05 2.57 3.94 2.54 -2.51%
P/EPS 30.88 39.09 33.81 55.10 950.00 527.27 350.00 -33.25%
EY 3.24 2.56 2.96 1.81 0.11 0.19 0.29 49.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.29 0.34 0.24 0.36 0.35 3.08%

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