[PJDEV] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -94.81%
YoY- -63.01%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 628,485 460,523 327,172 163,575 680,029 515,184 356,032 46.11%
PBT 37,433 19,186 18,612 8,084 122,566 99,679 86,545 -42.83%
Tax -14,747 -7,652 -5,538 -2,734 -20,809 -14,413 -10,822 22.93%
NP 22,686 11,534 13,074 5,350 101,757 85,266 75,723 -55.25%
-
NP to SH 22,623 11,474 13,246 5,279 101,794 84,548 75,260 -55.15%
-
Tax Rate 39.40% 39.88% 29.75% 33.82% 16.98% 14.46% 12.50% -
Total Cost 605,799 448,989 314,098 158,225 578,272 429,918 280,309 67.23%
-
Net Worth 788,072 764,933 764,717 787,299 793,555 766,130 761,722 2.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,665 - - - 22,803 - - -
Div Payout % 60.41% - - - 22.40% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 788,072 764,933 764,717 787,299 793,555 766,130 761,722 2.29%
NOSH 455,533 455,317 455,188 455,086 456,066 456,030 456,121 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.61% 2.50% 4.00% 3.27% 14.96% 16.55% 21.27% -
ROE 2.87% 1.50% 1.73% 0.67% 12.83% 11.04% 9.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 137.97 101.14 71.88 35.94 149.11 112.97 78.06 46.23%
EPS 4.96 2.52 2.91 1.16 22.32 18.54 16.50 -55.15%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.73 1.68 1.68 1.73 1.74 1.68 1.67 2.38%
Adjusted Per Share Value based on latest NOSH - 455,086
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 118.14 86.56 61.50 30.75 127.83 96.84 66.92 46.12%
EPS 4.25 2.16 2.49 0.99 19.13 15.89 14.15 -55.18%
DPS 2.57 0.00 0.00 0.00 4.29 0.00 0.00 -
NAPS 1.4813 1.4378 1.4374 1.4799 1.4916 1.4401 1.4318 2.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.64 0.41 0.49 0.50 0.63 0.66 0.79 -
P/RPS 0.46 0.41 0.68 1.39 0.42 0.58 1.01 -40.83%
P/EPS 12.89 16.27 16.84 43.10 2.82 3.56 4.79 93.58%
EY 7.76 6.15 5.94 2.32 35.43 28.09 20.89 -48.35%
DY 4.69 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.37 0.24 0.29 0.29 0.36 0.39 0.47 -14.75%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 25/02/09 28/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.65 0.56 0.47 0.46 0.55 0.71 0.68 -
P/RPS 0.47 0.55 0.65 1.28 0.37 0.63 0.87 -33.69%
P/EPS 13.09 22.22 16.15 39.66 2.46 3.83 4.12 116.27%
EY 7.64 4.50 6.19 2.52 40.58 26.11 24.26 -53.74%
DY 4.62 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.38 0.33 0.28 0.27 0.32 0.42 0.41 -4.94%

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