[PJDEV] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 327.4%
YoY- 555.45%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 145,830 172,975 163,597 187,465 132,056 108,742 95,072 7.38%
PBT 21,899 20,794 10,528 67,306 10,927 5,615 9,459 15.00%
Tax -5,596 -4,631 -2,804 -6,208 -1,587 -627 -3,119 10.22%
NP 16,303 16,163 7,724 61,098 9,340 4,988 6,340 17.03%
-
NP to SH 16,498 16,182 7,967 60,990 9,305 5,000 6,340 17.27%
-
Tax Rate 25.55% 22.27% 26.63% 9.22% 14.52% 11.17% 32.97% -
Total Cost 129,527 156,812 155,873 126,367 122,716 103,754 88,732 6.50%
-
Net Worth 875,032 811,379 764,831 761,804 679,629 705,181 729,966 3.06%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 875,032 811,379 764,831 761,804 679,629 705,181 729,966 3.06%
NOSH 455,745 455,830 455,257 456,170 456,127 454,545 456,115 -0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.18% 9.34% 4.72% 32.59% 7.07% 4.59% 6.67% -
ROE 1.89% 1.99% 1.04% 8.01% 1.37% 0.71% 0.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.00 37.95 35.94 41.10 28.95 23.92 20.84 7.40%
EPS 3.62 3.55 1.75 13.37 2.04 1.10 1.39 17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.78 1.68 1.67 1.49 1.5514 1.6004 3.07%
Adjusted Per Share Value based on latest NOSH - 456,170
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.41 32.51 30.75 35.24 24.82 20.44 17.87 7.38%
EPS 3.10 3.04 1.50 11.46 1.75 0.94 1.19 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6448 1.5251 1.4377 1.432 1.2775 1.3255 1.3721 3.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.79 0.75 0.49 0.79 0.47 0.37 0.51 -
P/RPS 2.47 1.98 1.36 1.92 1.62 1.55 2.45 0.13%
P/EPS 21.82 21.13 28.00 5.91 23.04 33.64 36.69 -8.29%
EY 4.58 4.73 3.57 16.92 4.34 2.97 2.73 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.29 0.47 0.32 0.24 0.32 4.21%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 25/02/09 27/02/08 27/02/07 22/02/06 23/02/05 -
Price 0.76 0.74 0.47 0.68 0.63 0.43 0.47 -
P/RPS 2.38 1.95 1.31 1.65 2.18 1.80 2.25 0.94%
P/EPS 20.99 20.85 26.86 5.09 30.88 39.09 33.81 -7.63%
EY 4.76 4.80 3.72 19.66 3.24 2.56 2.96 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.28 0.41 0.42 0.28 0.29 5.50%

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