[PJDEV] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.53%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 625,368 673,726 543,645 455,013 399,745 327,107 278,107 14.44%
PBT 42,073 120,344 49,415 27,254 39,666 13,484 8,498 30.51%
Tax -14,048 -18,596 -8,743 -4,209 -13,243 -4,217 -5,197 18.00%
NP 28,025 101,748 40,672 23,045 26,423 9,267 3,301 42.78%
-
NP to SH 28,720 101,021 40,592 23,177 26,423 9,267 3,301 43.36%
-
Tax Rate 33.39% 15.45% 17.69% 15.44% 33.39% 31.27% 61.16% -
Total Cost 597,343 571,978 502,973 431,968 373,322 317,840 274,806 13.80%
-
Net Worth 763,323 764,894 689,047 714,261 728,881 731,999 743,325 0.44%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 22,812 22,815 18,245 9,143 - - - -
Div Payout % 79.43% 22.59% 44.95% 39.45% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 763,323 764,894 689,047 714,261 728,881 731,999 743,325 0.44%
NOSH 454,358 455,294 456,322 456,484 455,238 457,499 467,499 -0.47%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.48% 15.10% 7.48% 5.06% 6.61% 2.83% 1.19% -
ROE 3.76% 13.21% 5.89% 3.24% 3.63% 1.27% 0.44% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 137.64 147.98 119.14 99.68 87.81 71.50 59.49 14.99%
EPS 6.32 22.19 8.90 5.08 5.80 2.03 0.71 43.91%
DPS 5.00 5.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.68 1.68 1.51 1.5647 1.6011 1.60 1.59 0.92%
Adjusted Per Share Value based on latest NOSH - 456,484
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 117.55 126.64 102.19 85.53 75.14 61.49 52.28 14.44%
EPS 5.40 18.99 7.63 4.36 4.97 1.74 0.62 43.39%
DPS 4.29 4.29 3.43 1.72 0.00 0.00 0.00 -
NAPS 1.4348 1.4378 1.2952 1.3426 1.3701 1.3759 1.3972 0.44%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.41 0.66 0.67 0.43 0.42 0.51 0.42 -
P/RPS 0.30 0.45 0.56 0.43 0.48 0.71 0.71 -13.36%
P/EPS 6.49 2.97 7.53 8.47 7.24 25.18 59.48 -30.85%
EY 15.42 33.62 13.28 11.81 13.82 3.97 1.68 44.64%
DY 12.20 7.58 5.97 4.65 0.00 0.00 0.00 -
P/NAPS 0.24 0.39 0.44 0.27 0.26 0.32 0.26 -1.32%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 29/05/08 23/05/07 26/05/06 25/05/05 26/05/04 29/05/03 -
Price 0.56 0.71 0.77 0.44 0.39 0.41 0.40 -
P/RPS 0.41 0.48 0.65 0.44 0.44 0.57 0.67 -7.85%
P/EPS 8.86 3.20 8.66 8.67 6.72 20.24 56.65 -26.57%
EY 11.29 31.25 11.55 11.54 14.88 4.94 1.77 36.14%
DY 8.93 7.04 5.19 4.55 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.51 0.28 0.24 0.26 0.25 4.73%

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