[PJDEV] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 17.32%
YoY- 103.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 226,586 159,447 145,830 172,975 163,597 187,465 132,056 9.40%
PBT 21,791 16,005 21,899 20,794 10,528 67,306 10,927 12.18%
Tax -4,583 -3,247 -5,596 -4,631 -2,804 -6,208 -1,587 19.31%
NP 17,208 12,758 16,303 16,163 7,724 61,098 9,340 10.71%
-
NP to SH 17,211 12,588 16,498 16,182 7,967 60,990 9,305 10.78%
-
Tax Rate 21.03% 20.29% 25.55% 22.27% 26.63% 9.22% 14.52% -
Total Cost 209,378 146,689 129,527 156,812 155,873 126,367 122,716 9.30%
-
Net Worth 928,847 903,052 875,032 811,379 764,831 761,804 679,629 5.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 928,847 903,052 875,032 811,379 764,831 761,804 679,629 5.33%
NOSH 455,317 456,086 455,745 455,830 455,257 456,170 456,127 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.59% 8.00% 11.18% 9.34% 4.72% 32.59% 7.07% -
ROE 1.85% 1.39% 1.89% 1.99% 1.04% 8.01% 1.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 49.76 34.96 32.00 37.95 35.94 41.10 28.95 9.43%
EPS 3.78 2.76 3.62 3.55 1.75 13.37 2.04 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.98 1.92 1.78 1.68 1.67 1.49 5.37%
Adjusted Per Share Value based on latest NOSH - 455,830
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.59 29.97 27.41 32.51 30.75 35.24 24.82 9.40%
EPS 3.24 2.37 3.10 3.04 1.50 11.46 1.75 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.746 1.6975 1.6448 1.5251 1.4377 1.432 1.2775 5.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.79 0.73 0.79 0.75 0.49 0.79 0.47 -
P/RPS 1.59 2.09 2.47 1.98 1.36 1.92 1.62 -0.31%
P/EPS 20.90 26.45 21.82 21.13 28.00 5.91 23.04 -1.61%
EY 4.78 3.78 4.58 4.73 3.57 16.92 4.34 1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.42 0.29 0.47 0.32 3.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.78 0.75 0.76 0.74 0.47 0.68 0.63 -
P/RPS 1.57 2.15 2.38 1.95 1.31 1.65 2.18 -5.31%
P/EPS 20.63 27.17 20.99 20.85 26.86 5.09 30.88 -6.49%
EY 4.85 3.68 4.76 4.80 3.72 19.66 3.24 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.40 0.42 0.28 0.41 0.42 -1.65%

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