[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 25.46%
YoY- -82.4%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 650,656 628,485 614,030 654,344 654,300 680,029 686,912 -3.54%
PBT 73,404 37,433 25,581 37,224 32,336 122,566 132,905 -32.65%
Tax -18,088 -14,747 -10,202 -11,076 -10,936 -20,809 -19,217 -3.95%
NP 55,316 22,686 15,378 26,148 21,400 101,757 113,688 -38.11%
-
NP to SH 55,172 22,623 15,298 26,492 21,116 101,794 112,730 -37.86%
-
Tax Rate 24.64% 39.40% 39.88% 29.75% 33.82% 16.98% 14.46% -
Total Cost 595,340 605,799 598,652 628,196 632,900 578,272 573,224 2.55%
-
Net Worth 805,729 788,072 764,933 764,717 787,299 793,555 766,130 3.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 13,665 - - - 22,803 - -
Div Payout % - 60.41% - - - 22.40% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 805,729 788,072 764,933 764,717 787,299 793,555 766,130 3.41%
NOSH 455,214 455,533 455,317 455,188 455,086 456,066 456,030 -0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.50% 3.61% 2.50% 4.00% 3.27% 14.96% 16.55% -
ROE 6.85% 2.87% 2.00% 3.46% 2.68% 12.83% 14.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 142.93 137.97 134.86 143.75 143.77 149.11 150.63 -3.43%
EPS 12.12 4.96 3.36 5.82 4.64 22.32 24.72 -37.79%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.77 1.73 1.68 1.68 1.73 1.74 1.68 3.53%
Adjusted Per Share Value based on latest NOSH - 455,257
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 122.30 118.14 115.42 123.00 122.99 127.83 129.12 -3.54%
EPS 10.37 4.25 2.88 4.98 3.97 19.13 21.19 -37.87%
DPS 0.00 2.57 0.00 0.00 0.00 4.29 0.00 -
NAPS 1.5145 1.4813 1.4378 1.4374 1.4799 1.4916 1.4401 3.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.67 0.64 0.41 0.49 0.50 0.63 0.66 -
P/RPS 0.47 0.46 0.30 0.34 0.35 0.42 0.44 4.49%
P/EPS 5.53 12.89 12.20 8.42 10.78 2.82 2.67 62.41%
EY 18.09 7.76 8.20 11.88 9.28 35.43 37.45 -38.40%
DY 0.00 4.69 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.38 0.37 0.24 0.29 0.29 0.36 0.39 -1.71%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 28/08/08 29/05/08 -
Price 0.76 0.65 0.56 0.47 0.46 0.55 0.71 -
P/RPS 0.53 0.47 0.42 0.33 0.32 0.37 0.47 8.33%
P/EPS 6.27 13.09 16.67 8.08 9.91 2.46 2.87 68.28%
EY 15.95 7.64 6.00 12.38 10.09 40.58 34.82 -40.54%
DY 0.00 4.62 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.43 0.38 0.33 0.28 0.27 0.32 0.42 1.57%

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