[PJDEV] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -27.8%
YoY- -71.57%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 636,952 627,574 628,485 625,368 651,169 675,037 680,029 -4.25%
PBT 57,966 47,700 37,433 42,073 54,633 111,411 122,566 -39.21%
Tax -18,362 -16,535 -14,747 -14,048 -15,525 -18,929 -20,809 -7.98%
NP 39,604 31,165 22,686 28,025 39,108 92,482 101,757 -46.60%
-
NP to SH 39,352 31,137 22,623 28,720 39,780 92,803 101,794 -46.84%
-
Tax Rate 31.68% 34.66% 39.40% 33.39% 28.42% 16.99% 16.98% -
Total Cost 597,348 596,409 605,799 597,343 612,061 582,555 578,272 2.18%
-
Net Worth 811,379 805,729 788,456 763,323 764,831 787,299 793,863 1.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,672 13,672 13,672 22,812 22,812 22,812 22,812 -28.84%
Div Payout % 34.74% 43.91% 60.44% 79.43% 57.35% 24.58% 22.41% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 811,379 805,729 788,456 763,323 764,831 787,299 793,863 1.46%
NOSH 455,830 455,214 455,755 454,358 455,257 455,086 456,243 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.22% 4.97% 3.61% 4.48% 6.01% 13.70% 14.96% -
ROE 4.85% 3.86% 2.87% 3.76% 5.20% 11.79% 12.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 139.73 137.86 137.90 137.64 143.03 148.33 149.05 -4.20%
EPS 8.63 6.84 4.96 6.32 8.74 20.39 22.31 -46.81%
DPS 3.00 3.00 3.00 5.00 5.00 5.00 5.00 -28.79%
NAPS 1.78 1.77 1.73 1.68 1.68 1.73 1.74 1.52%
Adjusted Per Share Value based on latest NOSH - 454,358
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 119.73 117.97 118.14 117.55 122.40 126.89 127.83 -4.25%
EPS 7.40 5.85 4.25 5.40 7.48 17.44 19.13 -46.81%
DPS 2.57 2.57 2.57 4.29 4.29 4.29 4.29 -28.86%
NAPS 1.5251 1.5145 1.4821 1.4348 1.4377 1.4799 1.4922 1.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.67 0.64 0.41 0.49 0.50 0.63 -
P/RPS 0.54 0.49 0.46 0.30 0.34 0.34 0.42 18.18%
P/EPS 8.69 9.80 12.89 6.49 5.61 2.45 2.82 111.32%
EY 11.51 10.21 7.76 15.42 17.83 40.78 35.41 -52.62%
DY 4.00 4.48 4.69 12.20 10.20 10.00 7.94 -36.60%
P/NAPS 0.42 0.38 0.37 0.24 0.29 0.29 0.36 10.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 27/05/09 25/02/09 28/11/08 28/08/08 -
Price 0.74 0.76 0.65 0.56 0.47 0.46 0.55 -
P/RPS 0.53 0.55 0.47 0.41 0.33 0.31 0.37 26.98%
P/EPS 8.57 11.11 13.09 8.86 5.38 2.26 2.47 128.66%
EY 11.67 9.00 7.64 11.29 18.59 44.33 40.57 -56.32%
DY 4.05 3.95 4.62 8.93 10.64 10.87 9.09 -41.57%
P/NAPS 0.42 0.43 0.38 0.33 0.28 0.27 0.32 19.81%

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