[PJDEV] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 44.87%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 172,975 163,597 187,465 132,056 108,742 95,072 81,096 13.44%
PBT 20,794 10,528 67,306 10,927 5,615 9,459 6,253 22.15%
Tax -4,631 -2,804 -6,208 -1,587 -627 -3,119 -1,766 17.41%
NP 16,163 7,724 61,098 9,340 4,988 6,340 4,487 23.78%
-
NP to SH 16,182 7,967 60,990 9,305 5,000 6,340 4,487 23.81%
-
Tax Rate 22.27% 26.63% 9.22% 14.52% 11.17% 32.97% 28.24% -
Total Cost 156,812 155,873 126,367 122,716 103,754 88,732 76,609 12.66%
-
Net Worth 811,379 764,831 761,804 679,629 705,181 729,966 737,149 1.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 811,379 764,831 761,804 679,629 705,181 729,966 737,149 1.61%
NOSH 455,830 455,257 456,170 456,127 454,545 456,115 457,857 -0.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.34% 4.72% 32.59% 7.07% 4.59% 6.67% 5.53% -
ROE 1.99% 1.04% 8.01% 1.37% 0.71% 0.87% 0.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.95 35.94 41.10 28.95 23.92 20.84 17.71 13.53%
EPS 3.55 1.75 13.37 2.04 1.10 1.39 0.98 23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.68 1.67 1.49 1.5514 1.6004 1.61 1.68%
Adjusted Per Share Value based on latest NOSH - 456,127
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.51 30.75 35.24 24.82 20.44 17.87 15.24 13.44%
EPS 3.04 1.50 11.46 1.75 0.94 1.19 0.84 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5251 1.4377 1.432 1.2775 1.3255 1.3721 1.3856 1.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.49 0.79 0.47 0.37 0.51 0.48 -
P/RPS 1.98 1.36 1.92 1.62 1.55 2.45 2.71 -5.09%
P/EPS 21.13 28.00 5.91 23.04 33.64 36.69 48.98 -13.06%
EY 4.73 3.57 16.92 4.34 2.97 2.73 2.04 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.47 0.32 0.24 0.32 0.30 5.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 -
Price 0.74 0.47 0.68 0.63 0.43 0.47 0.54 -
P/RPS 1.95 1.31 1.65 2.18 1.80 2.25 3.05 -7.17%
P/EPS 20.85 26.86 5.09 30.88 39.09 33.81 55.10 -14.94%
EY 4.80 3.72 19.66 3.24 2.56 2.96 1.81 17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.41 0.42 0.28 0.29 0.34 3.58%

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