[PJDEV] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 21.67%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 187,465 132,056 108,742 95,072 81,096 71,815 69,608 17.94%
PBT 67,306 10,927 5,615 9,459 6,253 1,679 2,475 73.36%
Tax -6,208 -1,587 -627 -3,119 -1,766 -1,485 -1,955 21.22%
NP 61,098 9,340 4,988 6,340 4,487 194 520 121.23%
-
NP to SH 60,990 9,305 5,000 6,340 4,487 194 520 121.16%
-
Tax Rate 9.22% 14.52% 11.17% 32.97% 28.24% 88.45% 78.99% -
Total Cost 126,367 122,716 103,754 88,732 76,609 71,621 69,088 10.58%
-
Net Worth 761,804 679,629 705,181 729,966 737,149 776,000 753,527 0.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 761,804 679,629 705,181 729,966 737,149 776,000 753,527 0.18%
NOSH 456,170 456,127 454,545 456,115 457,857 485,000 472,727 -0.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 32.59% 7.07% 4.59% 6.67% 5.53% 0.27% 0.75% -
ROE 8.01% 1.37% 0.71% 0.87% 0.61% 0.02% 0.07% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.10 28.95 23.92 20.84 17.71 14.81 14.72 18.65%
EPS 13.37 2.04 1.10 1.39 0.98 0.04 0.11 122.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.49 1.5514 1.6004 1.61 1.60 1.594 0.77%
Adjusted Per Share Value based on latest NOSH - 456,115
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.24 24.82 20.44 17.87 15.24 13.50 13.08 17.95%
EPS 11.46 1.75 0.94 1.19 0.84 0.04 0.10 120.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.432 1.2775 1.3255 1.3721 1.3856 1.4586 1.4164 0.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.79 0.47 0.37 0.51 0.48 0.37 0.58 -
P/RPS 1.92 1.62 1.55 2.45 2.71 2.50 3.94 -11.28%
P/EPS 5.91 23.04 33.64 36.69 48.98 925.00 527.27 -52.67%
EY 16.92 4.34 2.97 2.73 2.04 0.11 0.19 111.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.24 0.32 0.30 0.23 0.36 4.54%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 -
Price 0.68 0.63 0.43 0.47 0.54 0.38 0.58 -
P/RPS 1.65 2.18 1.80 2.25 3.05 2.57 3.94 -13.49%
P/EPS 5.09 30.88 39.09 33.81 55.10 950.00 527.27 -53.83%
EY 19.66 3.24 2.56 2.96 1.81 0.11 0.19 116.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.28 0.29 0.34 0.24 0.36 2.19%

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