[PJDEV] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 194.34%
YoY- 39.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Revenue 523,995 435,526 378,213 312,426 285,047 272,023 256,521 12.62%
PBT 44,054 29,235 32,404 9,989 9,985 15,371 10,243 27.49%
Tax -7,752 -5,344 -10,843 -3,487 -5,311 -3,131 -2,535 20.45%
NP 36,302 23,891 21,561 6,502 4,674 12,240 7,708 29.43%
-
NP to SH 36,259 24,026 21,561 6,502 4,674 10,236 5,889 35.34%
-
Tax Rate 17.60% 18.28% 33.46% 34.91% 53.19% 20.37% 24.75% -
Total Cost 487,693 411,635 356,652 305,924 280,373 259,783 248,813 11.85%
-
Net Worth 679,629 705,181 729,966 737,149 776,000 753,527 485,850 5.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Div 18,245 9,143 - - - - - -
Div Payout % 50.32% 38.06% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Net Worth 679,629 705,181 729,966 737,149 776,000 753,527 485,850 5.74%
NOSH 456,127 454,545 456,115 457,857 485,000 472,727 307,500 6.78%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
NP Margin 6.93% 5.49% 5.70% 2.08% 1.64% 4.50% 3.00% -
ROE 5.34% 3.41% 2.95% 0.88% 0.60% 1.36% 1.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 114.88 95.82 82.92 68.24 58.77 57.54 83.42 5.47%
EPS 7.95 5.29 4.73 1.42 0.96 2.17 1.92 26.69%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.5514 1.6004 1.61 1.60 1.594 1.58 -0.97%
Adjusted Per Share Value based on latest NOSH - 457,857
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 98.50 81.87 71.09 58.73 53.58 51.13 48.22 12.63%
EPS 6.82 4.52 4.05 1.22 0.88 1.92 1.11 35.29%
DPS 3.43 1.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2775 1.3255 1.3721 1.3856 1.4586 1.4164 0.9133 5.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.37 0.51 0.48 0.37 0.58 0.67 -
P/RPS 0.41 0.39 0.62 0.70 0.63 1.01 0.80 -10.53%
P/EPS 5.91 7.00 10.79 33.80 38.39 26.79 34.98 -25.62%
EY 16.91 14.29 9.27 2.96 2.60 3.73 2.86 34.43%
DY 8.51 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.32 0.30 0.23 0.36 0.42 -4.42%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 27/02/01 -
Price 0.63 0.43 0.47 0.54 0.38 0.58 0.56 -
P/RPS 0.55 0.45 0.57 0.79 0.65 1.01 0.67 -3.23%
P/EPS 7.93 8.14 9.94 38.03 39.43 26.79 29.24 -19.52%
EY 12.62 12.29 10.06 2.63 2.54 3.73 3.42 24.28%
DY 6.35 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.29 0.34 0.24 0.36 0.35 3.08%

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