[PJDEV] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 42.53%
YoY- 180.73%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 378,213 364,237 354,296 327,107 312,426 303,145 285,559 20.50%
PBT 32,404 29,198 29,023 13,484 9,989 5,415 1,032 884.94%
Tax -10,843 -9,490 -9,519 -4,217 -3,487 -3,206 -3,074 130.83%
NP 21,561 19,708 19,504 9,267 6,502 2,209 -2,042 -
-
NP to SH 21,561 19,708 19,504 9,267 6,502 2,209 -2,042 -
-
Tax Rate 33.46% 32.50% 32.80% 31.27% 34.91% 59.21% 297.87% -
Total Cost 356,652 344,529 334,792 317,840 305,924 300,936 287,601 15.35%
-
Net Worth 729,966 738,225 457,172 731,999 737,149 728,290 726,806 0.28%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 729,966 738,225 457,172 731,999 737,149 728,290 726,806 0.28%
NOSH 456,115 457,105 457,172 457,499 457,857 455,181 457,111 -0.14%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.70% 5.41% 5.51% 2.83% 2.08% 0.73% -0.72% -
ROE 2.95% 2.67% 4.27% 1.27% 0.88% 0.30% -0.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 82.92 79.68 77.50 71.50 68.24 66.60 62.47 20.67%
EPS 4.73 4.31 4.27 2.03 1.42 0.49 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6004 1.615 1.00 1.60 1.61 1.60 1.59 0.43%
Adjusted Per Share Value based on latest NOSH - 457,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.09 68.47 66.60 61.49 58.73 56.98 53.68 20.49%
EPS 4.05 3.70 3.67 1.74 1.22 0.42 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3721 1.3876 0.8593 1.3759 1.3856 1.369 1.3662 0.28%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.51 0.41 0.40 0.51 0.48 0.49 0.69 -
P/RPS 0.62 0.51 0.52 0.71 0.70 0.74 1.10 -31.64%
P/EPS 10.79 9.51 9.38 25.18 33.80 100.97 -154.46 -
EY 9.27 10.52 10.67 3.97 2.96 0.99 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.40 0.32 0.30 0.31 0.43 -17.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 25/08/04 26/05/04 26/02/04 18/11/03 12/09/03 -
Price 0.47 0.50 0.39 0.41 0.54 0.47 0.47 -
P/RPS 0.57 0.63 0.50 0.57 0.79 0.71 0.75 -16.65%
P/EPS 9.94 11.60 9.14 20.24 38.03 96.85 -105.21 -
EY 10.06 8.62 10.94 4.94 2.63 1.03 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.39 0.26 0.34 0.29 0.30 -2.22%

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