[PJDEV] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 26.38%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 639,195 665,828 647,417 636,952 627,574 628,485 625,368 1.46%
PBT 67,676 74,328 70,281 57,966 47,700 37,433 42,073 37.24%
Tax -19,918 -21,647 -20,069 -18,362 -16,535 -14,747 -14,048 26.18%
NP 47,758 52,681 50,212 39,604 31,165 22,686 28,025 42.62%
-
NP to SH 47,914 52,759 50,229 39,352 31,137 22,623 28,720 40.62%
-
Tax Rate 29.43% 29.12% 28.56% 31.68% 34.66% 39.40% 33.39% -
Total Cost 591,437 613,147 597,205 597,348 596,409 605,799 597,343 -0.65%
-
Net Worth 844,581 825,299 819,449 811,379 805,729 788,456 763,323 6.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,798 22,798 13,672 13,672 13,672 13,672 22,812 -0.04%
Div Payout % 47.58% 43.21% 27.22% 34.74% 43.91% 60.44% 79.43% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 844,581 825,299 819,449 811,379 805,729 788,456 763,323 6.96%
NOSH 456,530 455,966 455,250 455,830 455,214 455,755 454,358 0.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.47% 7.91% 7.76% 6.22% 4.97% 3.61% 4.48% -
ROE 5.67% 6.39% 6.13% 4.85% 3.86% 2.87% 3.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 140.01 146.03 142.21 139.73 137.86 137.90 137.64 1.14%
EPS 10.50 11.57 11.03 8.63 6.84 4.96 6.32 40.23%
DPS 5.00 5.00 3.00 3.00 3.00 3.00 5.00 0.00%
NAPS 1.85 1.81 1.80 1.78 1.77 1.73 1.68 6.63%
Adjusted Per Share Value based on latest NOSH - 455,830
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.15 125.16 121.69 119.73 117.97 118.14 117.55 1.46%
EPS 9.01 9.92 9.44 7.40 5.85 4.25 5.40 40.63%
DPS 4.29 4.29 2.57 2.57 2.57 2.57 4.29 0.00%
NAPS 1.5876 1.5513 1.5403 1.5251 1.5145 1.4821 1.4348 6.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.69 0.81 0.75 0.67 0.64 0.41 -
P/RPS 0.57 0.47 0.57 0.54 0.49 0.46 0.30 53.34%
P/EPS 7.62 5.96 7.34 8.69 9.80 12.89 6.49 11.28%
EY 13.12 16.77 13.62 11.51 10.21 7.76 15.42 -10.20%
DY 6.25 7.25 3.70 4.00 4.48 4.69 12.20 -35.94%
P/NAPS 0.43 0.38 0.45 0.42 0.38 0.37 0.24 47.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.79 0.70 0.70 0.74 0.76 0.65 0.56 -
P/RPS 0.56 0.48 0.49 0.53 0.55 0.47 0.41 23.07%
P/EPS 7.53 6.05 6.34 8.57 11.11 13.09 8.86 -10.26%
EY 13.29 16.53 15.76 11.67 9.00 7.64 11.29 11.47%
DY 6.33 7.14 4.29 4.05 3.95 4.62 8.93 -20.48%
P/NAPS 0.43 0.39 0.39 0.42 0.43 0.38 0.33 19.27%

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