[PJDEV] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 11.97%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 627,574 675,037 597,483 500,681 421,856 364,237 303,145 12.88%
PBT 47,700 111,411 64,181 38,742 33,079 29,198 5,415 43.66%
Tax -16,535 -18,929 -13,518 -6,792 -7,836 -9,490 -3,206 31.41%
NP 31,165 92,482 50,663 31,950 25,243 19,708 2,209 55.38%
-
NP to SH 31,137 92,803 50,224 31,954 25,366 19,708 2,209 55.35%
-
Tax Rate 34.66% 16.99% 21.06% 17.53% 23.69% 32.50% 59.21% -
Total Cost 596,409 582,555 546,820 468,731 396,613 344,529 300,936 12.06%
-
Net Worth 805,729 787,299 715,779 683,297 455,757 738,225 728,290 1.69%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,672 22,812 22,815 18,245 9,143 - - -
Div Payout % 43.91% 24.58% 45.43% 57.10% 36.04% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 805,729 787,299 715,779 683,297 455,757 738,225 728,290 1.69%
NOSH 455,214 455,086 455,910 455,531 455,757 457,105 455,181 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.97% 13.70% 8.48% 6.38% 5.98% 5.41% 0.73% -
ROE 3.86% 11.79% 7.02% 4.68% 5.57% 2.67% 0.30% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 137.86 148.33 131.05 109.91 92.56 79.68 66.60 12.87%
EPS 6.84 20.39 11.02 7.01 5.57 4.31 0.49 55.10%
DPS 3.00 5.00 5.00 4.00 2.00 0.00 0.00 -
NAPS 1.77 1.73 1.57 1.50 1.00 1.615 1.60 1.69%
Adjusted Per Share Value based on latest NOSH - 455,531
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 117.97 126.89 112.31 94.11 79.30 68.47 56.98 12.88%
EPS 5.85 17.44 9.44 6.01 4.77 3.70 0.42 55.05%
DPS 2.57 4.29 4.29 3.43 1.72 0.00 0.00 -
NAPS 1.5145 1.4799 1.3455 1.2844 0.8567 1.3876 1.369 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.67 0.50 0.92 0.44 0.40 0.41 0.49 -
P/RPS 0.49 0.34 0.70 0.40 0.43 0.51 0.74 -6.63%
P/EPS 9.80 2.45 8.35 6.27 7.19 9.51 100.97 -32.18%
EY 10.21 40.78 11.97 15.94 13.91 10.52 0.99 47.48%
DY 4.48 10.00 5.43 9.09 5.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.59 0.29 0.40 0.25 0.31 3.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 22/11/07 22/11/06 23/11/05 24/11/04 18/11/03 -
Price 0.76 0.46 0.83 0.49 0.40 0.50 0.47 -
P/RPS 0.55 0.31 0.63 0.45 0.43 0.63 0.71 -4.16%
P/EPS 11.11 2.26 7.53 6.99 7.19 11.60 96.85 -30.27%
EY 9.00 44.33 13.27 14.32 13.91 8.62 1.03 43.46%
DY 3.95 10.87 6.02 8.16 5.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.53 0.33 0.40 0.31 0.29 6.77%

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