[PJDEV] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -7.99%
YoY- 28.71%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 675,037 597,483 500,681 421,856 364,237 303,145 282,840 15.58%
PBT 111,411 64,181 38,742 33,079 29,198 5,415 10,781 47.53%
Tax -18,929 -13,518 -6,792 -7,836 -9,490 -3,206 -5,781 21.83%
NP 92,482 50,663 31,950 25,243 19,708 2,209 5,000 62.55%
-
NP to SH 92,803 50,224 31,954 25,366 19,708 2,209 5,000 62.64%
-
Tax Rate 16.99% 21.06% 17.53% 23.69% 32.50% 59.21% 53.62% -
Total Cost 582,555 546,820 468,731 396,613 344,529 300,936 277,840 13.12%
-
Net Worth 787,299 715,779 683,297 455,757 738,225 728,290 711,529 1.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 22,812 22,815 18,245 9,143 - - - -
Div Payout % 24.58% 45.43% 57.10% 36.04% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 787,299 715,779 683,297 455,757 738,225 728,290 711,529 1.69%
NOSH 455,086 455,910 455,531 455,757 457,105 455,181 444,705 0.38%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.70% 8.48% 6.38% 5.98% 5.41% 0.73% 1.77% -
ROE 11.79% 7.02% 4.68% 5.57% 2.67% 0.30% 0.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 148.33 131.05 109.91 92.56 79.68 66.60 63.60 15.14%
EPS 20.39 11.02 7.01 5.57 4.31 0.49 1.12 62.12%
DPS 5.00 5.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.73 1.57 1.50 1.00 1.615 1.60 1.60 1.30%
Adjusted Per Share Value based on latest NOSH - 455,757
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 126.89 112.31 94.11 79.30 68.47 56.98 53.17 15.58%
EPS 17.44 9.44 6.01 4.77 3.70 0.42 0.94 62.63%
DPS 4.29 4.29 3.43 1.72 0.00 0.00 0.00 -
NAPS 1.4799 1.3455 1.2844 0.8567 1.3876 1.369 1.3375 1.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.92 0.44 0.40 0.41 0.49 0.44 -
P/RPS 0.34 0.70 0.40 0.43 0.51 0.74 0.69 -11.11%
P/EPS 2.45 8.35 6.27 7.19 9.51 100.97 39.13 -36.95%
EY 40.78 11.97 15.94 13.91 10.52 0.99 2.56 58.55%
DY 10.00 5.43 9.09 5.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.59 0.29 0.40 0.25 0.31 0.28 0.58%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 26/11/02 -
Price 0.46 0.83 0.49 0.40 0.50 0.47 0.40 -
P/RPS 0.31 0.63 0.45 0.43 0.63 0.71 0.63 -11.13%
P/EPS 2.26 7.53 6.99 7.19 11.60 96.85 35.58 -36.80%
EY 44.33 13.27 14.32 13.91 8.62 1.03 2.81 58.30%
DY 10.87 6.02 8.16 5.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.53 0.33 0.40 0.31 0.29 0.25 1.28%

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