[PJDEV] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 151.38%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 138,318 132,056 120,442 152,829 118,668 108,742 107,581 18.25%
PBT 13,350 10,927 8,057 17,081 7,989 5,615 4,008 123.19%
Tax -3,134 -1,587 -1,621 -2,401 -2,143 -627 -1,123 98.34%
NP 10,216 9,340 6,436 14,680 5,846 4,988 2,885 132.50%
-
NP to SH 10,176 9,305 6,423 14,688 5,843 5,000 3,008 125.52%
-
Tax Rate 23.48% 14.52% 20.12% 14.06% 26.82% 11.17% 28.02% -
Total Cost 128,102 122,716 114,006 138,149 112,822 103,754 104,696 14.41%
-
Net Worth 689,047 679,629 683,297 725,003 714,261 705,181 455,757 31.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 18,245 - - - -
Div Payout % - - - 124.22% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 689,047 679,629 683,297 725,003 714,261 705,181 455,757 31.76%
NOSH 456,322 456,127 455,531 456,149 456,484 454,545 455,757 0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.39% 7.07% 5.34% 9.61% 4.93% 4.59% 2.68% -
ROE 1.48% 1.37% 0.94% 2.03% 0.82% 0.71% 0.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.31 28.95 26.44 33.50 26.00 23.92 23.60 18.17%
EPS 2.23 2.04 1.41 3.22 1.28 1.10 0.63 132.43%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.50 1.5894 1.5647 1.5514 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 456,149
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.00 24.82 22.64 28.73 22.31 20.44 20.22 18.26%
EPS 1.91 1.75 1.21 2.76 1.10 0.94 0.57 124.09%
DPS 0.00 0.00 0.00 3.43 0.00 0.00 0.00 -
NAPS 1.2952 1.2775 1.2844 1.3628 1.3426 1.3255 0.8567 31.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.47 0.44 0.40 0.43 0.37 0.40 -
P/RPS 2.21 1.62 1.66 1.19 1.65 1.55 1.69 19.60%
P/EPS 30.04 23.04 31.21 12.42 33.59 33.64 60.61 -37.39%
EY 3.33 4.34 3.20 8.05 2.98 2.97 1.65 59.76%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.29 0.25 0.27 0.24 0.40 6.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 22/11/06 25/08/06 26/05/06 22/02/06 23/11/05 -
Price 0.77 0.63 0.49 0.40 0.44 0.43 0.40 -
P/RPS 2.54 2.18 1.85 1.19 1.69 1.80 1.69 31.24%
P/EPS 34.53 30.88 34.75 12.42 34.38 39.09 60.61 -31.30%
EY 2.90 3.24 2.88 8.05 2.91 2.56 1.65 45.68%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.33 0.25 0.28 0.28 0.40 17.59%

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