[PJDEV] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 9.4%
YoY- 231.61%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 652,892 523,995 435,526 378,213 312,426 285,047 272,023 15.70%
PBT 120,560 44,054 29,235 32,404 9,989 9,985 15,371 40.93%
Tax -18,139 -7,752 -5,344 -10,843 -3,487 -5,311 -3,131 33.99%
NP 102,421 36,302 23,891 21,561 6,502 4,674 12,240 42.46%
-
NP to SH 101,909 36,259 24,026 21,561 6,502 4,674 10,236 46.64%
-
Tax Rate 15.05% 17.60% 18.28% 33.46% 34.91% 53.19% 20.37% -
Total Cost 550,471 487,693 411,635 356,652 305,924 280,373 259,783 13.32%
-
Net Worth 761,804 679,629 705,181 729,966 737,149 776,000 753,527 0.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,815 18,245 9,143 - - - - -
Div Payout % 22.39% 50.32% 38.06% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 761,804 679,629 705,181 729,966 737,149 776,000 753,527 0.18%
NOSH 456,170 456,127 454,545 456,115 457,857 485,000 472,727 -0.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.69% 6.93% 5.49% 5.70% 2.08% 1.64% 4.50% -
ROE 13.38% 5.34% 3.41% 2.95% 0.88% 0.60% 1.36% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 143.12 114.88 95.82 82.92 68.24 58.77 57.54 16.39%
EPS 22.34 7.95 5.29 4.73 1.42 0.96 2.17 47.46%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.49 1.5514 1.6004 1.61 1.60 1.594 0.77%
Adjusted Per Share Value based on latest NOSH - 456,115
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 122.72 98.50 81.87 71.09 58.73 53.58 51.13 15.70%
EPS 19.16 6.82 4.52 4.05 1.22 0.88 1.92 46.70%
DPS 4.29 3.43 1.72 0.00 0.00 0.00 0.00 -
NAPS 1.432 1.2775 1.3255 1.3721 1.3856 1.4586 1.4164 0.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.79 0.47 0.37 0.51 0.48 0.37 0.58 -
P/RPS 0.55 0.41 0.39 0.62 0.70 0.63 1.01 -9.62%
P/EPS 3.54 5.91 7.00 10.79 33.80 38.39 26.79 -28.62%
EY 28.28 16.91 14.29 9.27 2.96 2.60 3.73 40.13%
DY 6.33 8.51 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.24 0.32 0.30 0.23 0.36 4.54%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 -
Price 0.68 0.63 0.43 0.47 0.54 0.38 0.58 -
P/RPS 0.48 0.55 0.45 0.57 0.79 0.65 1.01 -11.65%
P/EPS 3.04 7.93 8.14 9.94 38.03 39.43 26.79 -30.40%
EY 32.85 12.62 12.29 10.06 2.63 2.54 3.73 43.68%
DY 7.35 6.35 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.28 0.29 0.34 0.24 0.36 2.19%

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