[PJDEV] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -9.18%
YoY- 53.88%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 591,263 617,305 612,050 639,195 665,828 647,417 636,952 -4.85%
PBT 79,865 79,187 68,781 67,676 74,328 70,281 57,966 23.89%
Tax -24,393 -23,860 -20,883 -19,918 -21,647 -20,069 -18,362 20.90%
NP 55,472 55,327 47,898 47,758 52,681 50,212 39,604 25.26%
-
NP to SH 56,988 56,152 48,230 47,914 52,759 50,229 39,352 28.08%
-
Tax Rate 30.54% 30.13% 30.36% 29.43% 29.12% 28.56% 31.68% -
Total Cost 535,791 561,978 564,152 591,437 613,147 597,205 597,348 -7.01%
-
Net Worth 891,830 883,218 875,032 844,581 825,299 819,449 811,379 6.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 22,750 22,798 22,798 22,798 22,798 13,672 13,672 40.55%
Div Payout % 39.92% 40.60% 47.27% 47.58% 43.21% 27.22% 34.74% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 891,830 883,218 875,032 844,581 825,299 819,449 811,379 6.52%
NOSH 455,015 455,267 455,745 456,530 455,966 455,250 455,830 -0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.38% 8.96% 7.83% 7.47% 7.91% 7.76% 6.22% -
ROE 6.39% 6.36% 5.51% 5.67% 6.39% 6.13% 4.85% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 129.94 135.59 134.30 140.01 146.03 142.21 139.73 -4.73%
EPS 12.52 12.33 10.58 10.50 11.57 11.03 8.63 28.24%
DPS 5.00 5.00 5.00 5.00 5.00 3.00 3.00 40.70%
NAPS 1.96 1.94 1.92 1.85 1.81 1.80 1.78 6.65%
Adjusted Per Share Value based on latest NOSH - 456,530
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 111.14 116.03 115.05 120.15 125.16 121.69 119.73 -4.85%
EPS 10.71 10.55 9.07 9.01 9.92 9.44 7.40 28.03%
DPS 4.28 4.29 4.29 4.29 4.29 2.57 2.57 40.63%
NAPS 1.6764 1.6602 1.6448 1.5876 1.5513 1.5403 1.5251 6.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.78 0.78 0.79 0.80 0.69 0.81 0.75 -
P/RPS 0.60 0.58 0.59 0.57 0.47 0.57 0.54 7.29%
P/EPS 6.23 6.32 7.47 7.62 5.96 7.34 8.69 -19.94%
EY 16.06 15.81 13.40 13.12 16.77 13.62 11.51 24.94%
DY 6.41 6.41 6.33 6.25 7.25 3.70 4.00 37.05%
P/NAPS 0.40 0.40 0.41 0.43 0.38 0.45 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 31/05/11 24/02/11 25/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.69 0.75 0.76 0.79 0.70 0.70 0.74 -
P/RPS 0.53 0.55 0.57 0.56 0.48 0.49 0.53 0.00%
P/EPS 5.51 6.08 7.18 7.53 6.05 6.34 8.57 -25.56%
EY 18.15 16.45 13.92 13.29 16.53 15.76 11.67 34.34%
DY 7.25 6.67 6.58 6.33 7.14 4.29 4.05 47.58%
P/NAPS 0.35 0.39 0.40 0.43 0.39 0.39 0.42 -11.47%

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