[PJDEV] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 26.38%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 724,620 613,925 612,050 636,952 651,169 652,892 523,995 5.54%
PBT 67,873 78,392 68,781 57,966 54,633 120,560 44,054 7.46%
Tax -17,576 -22,472 -20,883 -18,362 -15,525 -18,139 -7,752 14.60%
NP 50,297 55,920 47,898 39,604 39,108 102,421 36,302 5.57%
-
NP to SH 50,701 57,030 48,230 39,352 39,780 101,909 36,259 5.74%
-
Tax Rate 25.90% 28.67% 30.36% 31.68% 28.42% 15.05% 17.60% -
Total Cost 674,323 558,005 564,152 597,348 612,061 550,471 487,693 5.54%
-
Net Worth 928,847 903,052 875,032 811,379 764,831 761,804 679,629 5.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 22,751 22,750 22,798 13,672 22,812 22,815 18,245 3.74%
Div Payout % 44.87% 39.89% 47.27% 34.74% 57.35% 22.39% 50.32% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 928,847 903,052 875,032 811,379 764,831 761,804 679,629 5.33%
NOSH 455,317 456,086 455,745 455,830 455,257 456,170 456,127 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.94% 9.11% 7.83% 6.22% 6.01% 15.69% 6.93% -
ROE 5.46% 6.32% 5.51% 4.85% 5.20% 13.38% 5.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 159.15 134.61 134.30 139.73 143.03 143.12 114.88 5.57%
EPS 11.14 12.50 10.58 8.63 8.74 22.34 7.95 5.77%
DPS 5.00 5.00 5.00 3.00 5.00 5.00 4.00 3.78%
NAPS 2.04 1.98 1.92 1.78 1.68 1.67 1.49 5.37%
Adjusted Per Share Value based on latest NOSH - 455,830
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 136.21 115.40 115.05 119.73 122.40 122.72 98.50 5.54%
EPS 9.53 10.72 9.07 7.40 7.48 19.16 6.82 5.72%
DPS 4.28 4.28 4.29 2.57 4.29 4.29 3.43 3.75%
NAPS 1.746 1.6975 1.6448 1.5251 1.4377 1.432 1.2775 5.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.79 0.73 0.79 0.75 0.49 0.79 0.47 -
P/RPS 0.50 0.54 0.59 0.54 0.34 0.55 0.41 3.35%
P/EPS 7.09 5.84 7.47 8.69 5.61 3.54 5.91 3.07%
EY 14.10 17.13 13.40 11.51 17.83 28.28 16.91 -2.98%
DY 6.33 6.85 6.33 4.00 10.20 6.33 8.51 -4.80%
P/NAPS 0.39 0.37 0.41 0.42 0.29 0.47 0.32 3.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 25/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.78 0.75 0.76 0.74 0.47 0.68 0.63 -
P/RPS 0.49 0.56 0.57 0.53 0.33 0.48 0.55 -1.90%
P/EPS 7.00 6.00 7.18 8.57 5.38 3.04 7.93 -2.05%
EY 14.28 16.67 13.92 11.67 18.59 32.85 12.62 2.07%
DY 6.41 6.67 6.58 4.05 10.64 7.35 6.35 0.15%
P/NAPS 0.38 0.38 0.40 0.42 0.28 0.41 0.42 -1.65%

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