[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 163.7%
YoY- 378.51%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 654,300 680,029 686,912 712,064 674,268 549,358 521,088 16.34%
PBT 32,336 122,566 132,905 173,090 76,956 52,999 43,112 -17.40%
Tax -10,936 -20,809 -19,217 -21,644 -18,456 -10,525 -8,456 18.64%
NP 21,400 101,757 113,688 151,446 58,500 42,474 34,656 -27.42%
-
NP to SH 21,116 101,794 112,730 150,520 57,080 42,377 34,538 -27.90%
-
Tax Rate 33.82% 16.98% 14.46% 12.50% 23.98% 19.86% 19.61% -
Total Cost 632,900 578,272 573,224 560,618 615,768 506,884 486,432 19.12%
-
Net Worth 787,299 793,555 766,130 761,722 715,779 702,482 688,645 9.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 22,803 - - - 22,807 - -
Div Payout % - 22.40% - - - 53.82% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 787,299 793,555 766,130 761,722 715,779 702,482 688,645 9.30%
NOSH 455,086 456,066 456,030 456,121 455,910 456,157 456,056 -0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.27% 14.96% 16.55% 21.27% 8.68% 7.73% 6.65% -
ROE 2.68% 12.83% 14.71% 19.76% 7.97% 6.03% 5.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 143.77 149.11 150.63 156.11 147.89 120.43 114.26 16.50%
EPS 4.64 22.32 24.72 33.00 12.52 9.29 7.57 -27.77%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.73 1.74 1.68 1.67 1.57 1.54 1.51 9.46%
Adjusted Per Share Value based on latest NOSH - 456,170
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.99 127.83 129.12 133.85 126.74 103.26 97.95 16.34%
EPS 3.97 19.13 21.19 28.29 10.73 7.97 6.49 -27.87%
DPS 0.00 4.29 0.00 0.00 0.00 4.29 0.00 -
NAPS 1.4799 1.4916 1.4401 1.4318 1.3455 1.3205 1.2944 9.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.63 0.66 0.79 0.92 1.08 0.67 -
P/RPS 0.35 0.42 0.44 0.51 0.62 0.90 0.59 -29.33%
P/EPS 10.78 2.82 2.67 2.39 7.35 11.63 8.85 14.01%
EY 9.28 35.43 37.45 41.77 13.61 8.60 11.30 -12.27%
DY 0.00 7.94 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 0.29 0.36 0.39 0.47 0.59 0.70 0.44 -24.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 27/02/08 22/11/07 28/08/07 23/05/07 -
Price 0.46 0.55 0.71 0.68 0.83 0.93 0.77 -
P/RPS 0.32 0.37 0.47 0.44 0.56 0.77 0.67 -38.81%
P/EPS 9.91 2.46 2.87 2.06 6.63 10.01 10.17 -1.70%
EY 10.09 40.58 34.82 48.53 15.08 9.99 9.84 1.68%
DY 0.00 9.09 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.27 0.32 0.42 0.41 0.53 0.60 0.51 -34.48%

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