[PJDEV] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 22.55%
YoY- 185.13%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 673,726 543,645 455,013 399,745 327,107 278,107 285,944 15.33%
PBT 120,344 49,415 27,254 39,666 13,484 8,498 17,684 37.61%
Tax -18,596 -8,743 -4,209 -13,243 -4,217 -5,197 -5,006 24.42%
NP 101,748 40,672 23,045 26,423 9,267 3,301 12,678 41.45%
-
NP to SH 101,021 40,592 23,177 26,423 9,267 3,301 12,678 41.28%
-
Tax Rate 15.45% 17.69% 15.44% 33.39% 31.27% 61.16% 28.31% -
Total Cost 571,978 502,973 431,968 373,322 317,840 274,806 273,266 13.08%
-
Net Worth 764,894 689,047 714,261 728,881 731,999 743,325 696,420 1.57%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 22,815 18,245 9,143 - - - - -
Div Payout % 22.59% 44.95% 39.45% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 764,894 689,047 714,261 728,881 731,999 743,325 696,420 1.57%
NOSH 455,294 456,322 456,484 455,238 457,499 467,499 437,999 0.64%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.10% 7.48% 5.06% 6.61% 2.83% 1.19% 4.43% -
ROE 13.21% 5.89% 3.24% 3.63% 1.27% 0.44% 1.82% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 147.98 119.14 99.68 87.81 71.50 59.49 65.28 14.59%
EPS 22.19 8.90 5.08 5.80 2.03 0.71 2.89 40.41%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.51 1.5647 1.6011 1.60 1.59 1.59 0.92%
Adjusted Per Share Value based on latest NOSH - 455,238
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 126.64 102.19 85.53 75.14 61.49 52.28 53.75 15.33%
EPS 18.99 7.63 4.36 4.97 1.74 0.62 2.38 41.31%
DPS 4.29 3.43 1.72 0.00 0.00 0.00 0.00 -
NAPS 1.4378 1.2952 1.3426 1.3701 1.3759 1.3972 1.3091 1.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.66 0.67 0.43 0.42 0.51 0.42 0.61 -
P/RPS 0.45 0.56 0.43 0.48 0.71 0.71 0.93 -11.38%
P/EPS 2.97 7.53 8.47 7.24 25.18 59.48 21.07 -27.83%
EY 33.62 13.28 11.81 13.82 3.97 1.68 4.75 38.52%
DY 7.58 5.97 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.27 0.26 0.32 0.26 0.38 0.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 23/05/07 26/05/06 25/05/05 26/05/04 29/05/03 23/05/02 -
Price 0.71 0.77 0.44 0.39 0.41 0.40 0.58 -
P/RPS 0.48 0.65 0.44 0.44 0.57 0.67 0.89 -9.77%
P/EPS 3.20 8.66 8.67 6.72 20.24 56.65 20.04 -26.32%
EY 31.25 11.55 11.54 14.88 4.94 1.77 4.99 35.72%
DY 7.04 5.19 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.28 0.24 0.26 0.25 0.36 2.60%

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