[PJDEV] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -8.83%
YoY- 84.78%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 600,308 639,195 627,574 675,037 597,483 500,681 421,856 6.05%
PBT 84,286 67,676 47,700 111,411 64,181 38,742 33,079 16.86%
Tax -24,821 -19,918 -16,535 -18,929 -13,518 -6,792 -7,836 21.17%
NP 59,465 47,758 31,165 92,482 50,663 31,950 25,243 15.34%
-
NP to SH 60,940 47,914 31,137 92,803 50,224 31,954 25,366 15.72%
-
Tax Rate 29.45% 29.43% 34.66% 16.99% 21.06% 17.53% 23.69% -
Total Cost 540,843 591,437 596,409 582,555 546,820 468,731 396,613 5.30%
-
Net Worth 902,544 844,581 805,729 787,299 715,779 683,297 455,757 12.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 22,750 22,798 13,672 22,812 22,815 18,245 9,143 16.39%
Div Payout % 37.33% 47.58% 43.91% 24.58% 45.43% 57.10% 36.04% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 902,544 844,581 805,729 787,299 715,779 683,297 455,757 12.05%
NOSH 455,830 456,530 455,214 455,086 455,910 455,531 455,757 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.91% 7.47% 4.97% 13.70% 8.48% 6.38% 5.98% -
ROE 6.75% 5.67% 3.86% 11.79% 7.02% 4.68% 5.57% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 131.70 140.01 137.86 148.33 131.05 109.91 92.56 6.05%
EPS 13.37 10.50 6.84 20.39 11.02 7.01 5.57 15.70%
DPS 5.00 5.00 3.00 5.00 5.00 4.00 2.00 16.49%
NAPS 1.98 1.85 1.77 1.73 1.57 1.50 1.00 12.05%
Adjusted Per Share Value based on latest NOSH - 455,086
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 112.84 120.15 117.97 126.89 112.31 94.11 79.30 6.05%
EPS 11.45 9.01 5.85 17.44 9.44 6.01 4.77 15.70%
DPS 4.28 4.29 2.57 4.29 4.29 3.43 1.72 16.40%
NAPS 1.6965 1.5876 1.5145 1.4799 1.3455 1.2844 0.8567 12.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.66 0.80 0.67 0.50 0.92 0.44 0.40 -
P/RPS 0.50 0.57 0.49 0.34 0.70 0.40 0.43 2.54%
P/EPS 4.94 7.62 9.80 2.45 8.35 6.27 7.19 -6.06%
EY 20.26 13.12 10.21 40.78 11.97 15.94 13.91 6.46%
DY 7.58 6.25 4.48 10.00 5.43 9.09 5.00 7.17%
P/NAPS 0.33 0.43 0.38 0.29 0.59 0.29 0.40 -3.15%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 30/11/09 28/11/08 22/11/07 22/11/06 23/11/05 -
Price 0.76 0.79 0.76 0.46 0.83 0.49 0.40 -
P/RPS 0.58 0.56 0.55 0.31 0.63 0.45 0.43 5.11%
P/EPS 5.68 7.53 11.11 2.26 7.53 6.99 7.19 -3.85%
EY 17.59 13.29 9.00 44.33 13.27 14.32 13.91 3.98%
DY 6.58 6.33 3.95 10.87 6.02 8.16 5.00 4.68%
P/NAPS 0.38 0.43 0.43 0.27 0.53 0.33 0.40 -0.85%

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