[PJDEV] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
12-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -161.86%
YoY- -145.65%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 487,820 409,856 354,296 285,559 284,597 268,238 252,228 11.61%
PBT 34,693 36,172 29,023 1,032 8,963 14,691 13,465 17.07%
Tax -6,294 -8,603 -9,519 -3,074 -4,490 -2,216 -4,525 5.65%
NP 28,399 27,569 19,504 -2,042 4,473 12,475 8,940 21.23%
-
NP to SH 28,539 27,569 19,504 -2,042 4,473 10,471 8,940 21.33%
-
Tax Rate 18.14% 23.78% 32.80% 297.87% 50.09% 15.08% 33.61% -
Total Cost 459,421 382,287 334,792 287,601 280,124 255,763 243,288 11.17%
-
Net Worth 725,003 700,501 457,172 726,806 455,243 729,587 555,478 4.53%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 18,245 - - - - - - -
Div Payout % 63.93% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 725,003 700,501 457,172 726,806 455,243 729,587 555,478 4.53%
NOSH 456,149 457,156 457,172 457,111 455,243 455,992 285,593 8.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.82% 6.73% 5.51% -0.72% 1.57% 4.65% 3.54% -
ROE 3.94% 3.94% 4.27% -0.28% 0.98% 1.44% 1.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 106.94 89.65 77.50 62.47 62.52 58.83 88.32 3.23%
EPS 6.26 6.03 4.27 -0.45 0.98 2.30 3.13 12.24%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.5323 1.00 1.59 1.00 1.60 1.945 -3.30%
Adjusted Per Share Value based on latest NOSH - 457,111
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 91.70 77.04 66.60 53.68 53.50 50.42 47.41 11.61%
EPS 5.36 5.18 3.67 -0.38 0.84 1.97 1.68 21.32%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3628 1.3167 0.8593 1.3662 0.8557 1.3714 1.0441 4.53%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.39 0.40 0.69 0.56 0.48 1.10 -
P/RPS 0.37 0.44 0.52 1.10 0.90 0.82 1.25 -18.35%
P/EPS 6.39 6.47 9.38 -154.46 56.99 20.90 35.14 -24.72%
EY 15.64 15.46 10.67 -0.65 1.75 4.78 2.85 32.79%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.40 0.43 0.56 0.30 0.57 -12.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 25/08/04 12/09/03 29/08/02 - - -
Price 0.40 0.40 0.39 0.47 0.50 0.00 0.00 -
P/RPS 0.37 0.45 0.50 0.75 0.80 0.00 0.00 -
P/EPS 6.39 6.63 9.14 -105.21 50.89 0.00 0.00 -
EY 15.64 15.08 10.94 -0.95 1.97 0.00 0.00 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.39 0.30 0.50 0.00 0.00 -

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