[PJDEV] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 13.47%
YoY- 50.92%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 636,952 651,169 652,892 523,995 435,526 378,213 312,426 12.59%
PBT 57,966 54,633 120,560 44,054 29,235 32,404 9,989 34.01%
Tax -18,362 -15,525 -18,139 -7,752 -5,344 -10,843 -3,487 31.86%
NP 39,604 39,108 102,421 36,302 23,891 21,561 6,502 35.10%
-
NP to SH 39,352 39,780 101,909 36,259 24,026 21,561 6,502 34.95%
-
Tax Rate 31.68% 28.42% 15.05% 17.60% 18.28% 33.46% 34.91% -
Total Cost 597,348 612,061 550,471 487,693 411,635 356,652 305,924 11.78%
-
Net Worth 811,379 764,831 761,804 679,629 705,181 729,966 737,149 1.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,672 22,812 22,815 18,245 9,143 - - -
Div Payout % 34.74% 57.35% 22.39% 50.32% 38.06% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 811,379 764,831 761,804 679,629 705,181 729,966 737,149 1.61%
NOSH 455,830 455,257 456,170 456,127 454,545 456,115 457,857 -0.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.22% 6.01% 15.69% 6.93% 5.49% 5.70% 2.08% -
ROE 4.85% 5.20% 13.38% 5.34% 3.41% 2.95% 0.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 139.73 143.03 143.12 114.88 95.82 82.92 68.24 12.67%
EPS 8.63 8.74 22.34 7.95 5.29 4.73 1.42 35.05%
DPS 3.00 5.00 5.00 4.00 2.00 0.00 0.00 -
NAPS 1.78 1.68 1.67 1.49 1.5514 1.6004 1.61 1.68%
Adjusted Per Share Value based on latest NOSH - 456,127
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 119.73 122.40 122.72 98.50 81.87 71.09 58.73 12.59%
EPS 7.40 7.48 19.16 6.82 4.52 4.05 1.22 35.00%
DPS 2.57 4.29 4.29 3.43 1.72 0.00 0.00 -
NAPS 1.5251 1.4377 1.432 1.2775 1.3255 1.3721 1.3856 1.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.49 0.79 0.47 0.37 0.51 0.48 -
P/RPS 0.54 0.34 0.55 0.41 0.39 0.62 0.70 -4.22%
P/EPS 8.69 5.61 3.54 5.91 7.00 10.79 33.80 -20.24%
EY 11.51 17.83 28.28 16.91 14.29 9.27 2.96 25.37%
DY 4.00 10.20 6.33 8.51 5.41 0.00 0.00 -
P/NAPS 0.42 0.29 0.47 0.32 0.24 0.32 0.30 5.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 -
Price 0.74 0.47 0.68 0.63 0.43 0.47 0.54 -
P/RPS 0.53 0.33 0.48 0.55 0.45 0.57 0.79 -6.43%
P/EPS 8.57 5.38 3.04 7.93 8.14 9.94 38.03 -21.97%
EY 11.67 18.59 32.85 12.62 12.29 10.06 2.63 28.16%
DY 4.05 10.64 7.35 6.35 4.65 0.00 0.00 -
P/NAPS 0.42 0.28 0.41 0.42 0.28 0.29 0.34 3.58%

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