[PJDEV] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 18.52%
YoY- 57.18%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 680,029 673,726 652,892 597,483 549,358 543,645 523,995 18.99%
PBT 122,566 120,344 120,560 64,181 52,999 49,415 44,054 97.93%
Tax -20,809 -18,596 -18,139 -13,518 -10,525 -8,743 -7,752 93.26%
NP 101,757 101,748 102,421 50,663 42,474 40,672 36,302 98.92%
-
NP to SH 101,794 101,021 101,909 50,224 42,377 40,592 36,259 99.13%
-
Tax Rate 16.98% 15.45% 15.05% 21.06% 19.86% 17.69% 17.60% -
Total Cost 578,272 571,978 550,471 546,820 506,884 502,973 487,693 12.03%
-
Net Worth 793,863 764,894 761,804 715,779 702,726 689,047 679,629 10.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,812 22,815 22,815 22,815 22,815 18,245 18,245 16.07%
Div Payout % 22.41% 22.59% 22.39% 45.43% 53.84% 44.95% 50.32% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 793,863 764,894 761,804 715,779 702,726 689,047 679,629 10.92%
NOSH 456,243 455,294 456,170 455,910 456,315 456,322 456,127 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.96% 15.10% 15.69% 8.48% 7.73% 7.48% 6.93% -
ROE 12.82% 13.21% 13.38% 7.02% 6.03% 5.89% 5.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.05 147.98 143.12 131.05 120.39 119.14 114.88 18.97%
EPS 22.31 22.19 22.34 11.02 9.29 8.90 7.95 99.08%
DPS 5.00 5.00 5.00 5.00 5.00 4.00 4.00 16.05%
NAPS 1.74 1.68 1.67 1.57 1.54 1.51 1.49 10.90%
Adjusted Per Share Value based on latest NOSH - 455,910
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 127.83 126.64 122.72 112.31 103.26 102.19 98.50 18.99%
EPS 19.13 18.99 19.16 9.44 7.97 7.63 6.82 99.01%
DPS 4.29 4.29 4.29 4.29 4.29 3.43 3.43 16.10%
NAPS 1.4922 1.4378 1.432 1.3455 1.3209 1.2952 1.2775 10.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.63 0.66 0.79 0.92 1.08 0.67 0.47 -
P/RPS 0.42 0.45 0.55 0.70 0.90 0.56 0.41 1.62%
P/EPS 2.82 2.97 3.54 8.35 11.63 7.53 5.91 -38.96%
EY 35.41 33.62 28.28 11.97 8.60 13.28 16.91 63.75%
DY 7.94 7.58 6.33 5.43 4.63 5.97 8.51 -4.52%
P/NAPS 0.36 0.39 0.47 0.59 0.70 0.44 0.32 8.17%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 22/11/07 28/08/07 23/05/07 27/02/07 -
Price 0.55 0.71 0.68 0.83 0.93 0.77 0.63 -
P/RPS 0.37 0.48 0.48 0.63 0.77 0.65 0.55 -23.24%
P/EPS 2.47 3.20 3.04 7.53 10.01 8.66 7.93 -54.08%
EY 40.57 31.25 32.85 13.27 9.99 11.55 12.62 117.97%
DY 9.09 7.04 7.35 6.02 5.38 5.19 6.35 27.04%
P/NAPS 0.32 0.42 0.41 0.53 0.60 0.51 0.42 -16.59%

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