[PJDEV] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.83%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 712,064 504,996 432,646 381,306 333,472 279,738 278,838 16.90%
PBT 173,090 37,968 19,246 33,120 26,358 8,444 6,400 73.21%
Tax -21,644 -6,416 -3,500 -10,018 -7,370 -6,544 -4,902 28.06%
NP 151,446 31,552 15,746 23,102 18,988 1,900 1,498 115.76%
-
NP to SH 150,520 31,456 16,016 23,102 18,988 1,900 1,498 115.54%
-
Tax Rate 12.50% 16.90% 18.19% 30.25% 27.96% 77.50% 76.59% -
Total Cost 560,618 473,444 416,900 358,204 314,484 277,838 277,340 12.43%
-
Net Worth 761,722 679,267 705,886 730,680 734,872 723,809 746,191 0.34%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 761,722 679,267 705,886 730,680 734,872 723,809 746,191 0.34%
NOSH 456,121 455,884 455,000 456,561 456,442 452,380 468,125 -0.43%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.27% 6.25% 3.64% 6.06% 5.69% 0.68% 0.54% -
ROE 19.76% 4.63% 2.27% 3.16% 2.58% 0.26% 0.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 156.11 110.77 95.09 83.52 73.06 61.84 59.56 17.41%
EPS 33.00 6.90 3.52 5.06 4.16 0.42 0.32 116.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.49 1.5514 1.6004 1.61 1.60 1.594 0.77%
Adjusted Per Share Value based on latest NOSH - 456,115
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 133.85 94.92 81.32 71.67 62.68 52.58 52.41 16.90%
EPS 28.29 5.91 3.01 4.34 3.57 0.36 0.28 115.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4318 1.2768 1.3269 1.3735 1.3813 1.3605 1.4026 0.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.79 0.47 0.37 0.51 0.48 0.37 0.58 -
P/RPS 0.51 0.42 0.39 0.61 0.66 0.60 0.97 -10.15%
P/EPS 2.39 6.81 10.51 10.08 11.54 88.10 181.25 -51.37%
EY 41.77 14.68 9.51 9.92 8.67 1.14 0.55 105.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.24 0.32 0.30 0.23 0.36 4.54%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 27/02/02 -
Price 0.68 0.63 0.43 0.47 0.54 0.38 0.58 -
P/RPS 0.44 0.57 0.45 0.56 0.74 0.61 0.97 -12.33%
P/EPS 2.06 9.13 12.22 9.29 12.98 90.48 181.25 -52.56%
EY 48.53 10.95 8.19 10.77 7.70 1.11 0.55 110.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.28 0.29 0.34 0.24 0.36 2.19%

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