[PJDEV] YoY TTM Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 4.34%
YoY- 41.35%
Quarter Report
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 680,029 549,358 487,820 409,856 354,296 285,559 284,597 15.60%
PBT 122,566 52,999 34,693 36,172 29,023 1,032 8,963 54.57%
Tax -20,809 -10,525 -6,294 -8,603 -9,519 -3,074 -4,490 29.09%
NP 101,757 42,474 28,399 27,569 19,504 -2,042 4,473 68.24%
-
NP to SH 101,794 42,377 28,539 27,569 19,504 -2,042 4,473 68.25%
-
Tax Rate 16.98% 19.86% 18.14% 23.78% 32.80% 297.87% 50.09% -
Total Cost 578,272 506,884 459,421 382,287 334,792 287,601 280,124 12.82%
-
Net Worth 793,863 702,726 725,003 700,501 457,172 726,806 455,243 9.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 22,812 22,815 18,245 - - - - -
Div Payout % 22.41% 53.84% 63.93% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 793,863 702,726 725,003 700,501 457,172 726,806 455,243 9.70%
NOSH 456,243 456,315 456,149 457,156 457,172 457,111 455,243 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.96% 7.73% 5.82% 6.73% 5.51% -0.72% 1.57% -
ROE 12.82% 6.03% 3.94% 3.94% 4.27% -0.28% 0.98% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 149.05 120.39 106.94 89.65 77.50 62.47 62.52 15.56%
EPS 22.31 9.29 6.26 6.03 4.27 -0.45 0.98 68.26%
DPS 5.00 5.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.5894 1.5323 1.00 1.59 1.00 9.66%
Adjusted Per Share Value based on latest NOSH - 457,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 127.83 103.26 91.70 77.04 66.60 53.68 53.50 15.60%
EPS 19.13 7.97 5.36 5.18 3.67 -0.38 0.84 68.28%
DPS 4.29 4.29 3.43 0.00 0.00 0.00 0.00 -
NAPS 1.4922 1.3209 1.3628 1.3167 0.8593 1.3662 0.8557 9.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.63 1.08 0.40 0.39 0.40 0.69 0.56 -
P/RPS 0.42 0.90 0.37 0.44 0.52 1.10 0.90 -11.91%
P/EPS 2.82 11.63 6.39 6.47 9.38 -154.46 56.99 -39.38%
EY 35.41 8.60 15.64 15.46 10.67 -0.65 1.75 64.99%
DY 7.94 4.63 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.70 0.25 0.25 0.40 0.43 0.56 -7.09%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 25/08/06 26/08/05 25/08/04 12/09/03 29/08/02 -
Price 0.55 0.93 0.40 0.40 0.39 0.47 0.50 -
P/RPS 0.37 0.77 0.37 0.45 0.50 0.75 0.80 -12.04%
P/EPS 2.47 10.01 6.39 6.63 9.14 -105.21 50.89 -39.57%
EY 40.57 9.99 15.64 15.08 10.94 -0.95 1.97 65.48%
DY 9.09 5.38 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.60 0.25 0.26 0.39 0.30 0.50 -7.16%

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