[PJDEV] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -21.23%
YoY- -77.78%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 647,417 636,952 627,574 628,485 625,368 651,169 675,037 -2.74%
PBT 70,281 57,966 47,700 37,433 42,073 54,633 111,411 -26.46%
Tax -20,069 -18,362 -16,535 -14,747 -14,048 -15,525 -18,929 3.97%
NP 50,212 39,604 31,165 22,686 28,025 39,108 92,482 -33.47%
-
NP to SH 50,229 39,352 31,137 22,623 28,720 39,780 92,803 -33.61%
-
Tax Rate 28.56% 31.68% 34.66% 39.40% 33.39% 28.42% 16.99% -
Total Cost 597,205 597,348 596,409 605,799 597,343 612,061 582,555 1.67%
-
Net Worth 819,449 811,379 805,729 788,456 763,323 764,831 787,299 2.70%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,672 13,672 13,672 13,672 22,812 22,812 22,812 -28.93%
Div Payout % 27.22% 34.74% 43.91% 60.44% 79.43% 57.35% 24.58% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 819,449 811,379 805,729 788,456 763,323 764,831 787,299 2.70%
NOSH 455,250 455,830 455,214 455,755 454,358 455,257 455,086 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.76% 6.22% 4.97% 3.61% 4.48% 6.01% 13.70% -
ROE 6.13% 4.85% 3.86% 2.87% 3.76% 5.20% 11.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 142.21 139.73 137.86 137.90 137.64 143.03 148.33 -2.77%
EPS 11.03 8.63 6.84 4.96 6.32 8.74 20.39 -33.63%
DPS 3.00 3.00 3.00 3.00 5.00 5.00 5.00 -28.88%
NAPS 1.80 1.78 1.77 1.73 1.68 1.68 1.73 2.68%
Adjusted Per Share Value based on latest NOSH - 455,755
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 121.69 119.73 117.97 118.14 117.55 122.40 126.89 -2.75%
EPS 9.44 7.40 5.85 4.25 5.40 7.48 17.44 -33.60%
DPS 2.57 2.57 2.57 2.57 4.29 4.29 4.29 -28.95%
NAPS 1.5403 1.5251 1.5145 1.4821 1.4348 1.4377 1.4799 2.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.81 0.75 0.67 0.64 0.41 0.49 0.50 -
P/RPS 0.57 0.54 0.49 0.46 0.30 0.34 0.34 41.16%
P/EPS 7.34 8.69 9.80 12.89 6.49 5.61 2.45 107.95%
EY 13.62 11.51 10.21 7.76 15.42 17.83 40.78 -51.89%
DY 3.70 4.00 4.48 4.69 12.20 10.20 10.00 -48.49%
P/NAPS 0.45 0.42 0.38 0.37 0.24 0.29 0.29 34.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 -
Price 0.70 0.74 0.76 0.65 0.56 0.47 0.46 -
P/RPS 0.49 0.53 0.55 0.47 0.41 0.33 0.31 35.73%
P/EPS 6.34 8.57 11.11 13.09 8.86 5.38 2.26 99.03%
EY 15.76 11.67 9.00 7.64 11.29 18.59 44.33 -49.84%
DY 4.29 4.05 3.95 4.62 8.93 10.64 10.87 -46.22%
P/NAPS 0.39 0.42 0.43 0.38 0.33 0.28 0.27 27.80%

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