[PJDEV] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 33.11%
YoY- -30.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 654,344 712,064 504,996 432,646 381,306 333,472 279,738 15.20%
PBT 37,224 173,090 37,968 19,246 33,120 26,358 8,444 28.02%
Tax -11,076 -21,644 -6,416 -3,500 -10,018 -7,370 -6,544 9.15%
NP 26,148 151,446 31,552 15,746 23,102 18,988 1,900 54.74%
-
NP to SH 26,492 150,520 31,456 16,016 23,102 18,988 1,900 55.07%
-
Tax Rate 29.75% 12.50% 16.90% 18.19% 30.25% 27.96% 77.50% -
Total Cost 628,196 560,618 473,444 416,900 358,204 314,484 277,838 14.55%
-
Net Worth 764,717 761,722 679,267 705,886 730,680 734,872 723,809 0.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 764,717 761,722 679,267 705,886 730,680 734,872 723,809 0.91%
NOSH 455,188 456,121 455,884 455,000 456,561 456,442 452,380 0.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.00% 21.27% 6.25% 3.64% 6.06% 5.69% 0.68% -
ROE 3.46% 19.76% 4.63% 2.27% 3.16% 2.58% 0.26% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 143.75 156.11 110.77 95.09 83.52 73.06 61.84 15.08%
EPS 5.82 33.00 6.90 3.52 5.06 4.16 0.42 54.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.49 1.5514 1.6004 1.61 1.60 0.81%
Adjusted Per Share Value based on latest NOSH - 454,545
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 123.00 133.85 94.92 81.32 71.67 62.68 52.58 15.20%
EPS 4.98 28.29 5.91 3.01 4.34 3.57 0.36 54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4374 1.4318 1.2768 1.3269 1.3735 1.3813 1.3605 0.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.49 0.79 0.47 0.37 0.51 0.48 0.37 -
P/RPS 0.34 0.51 0.42 0.39 0.61 0.66 0.60 -9.02%
P/EPS 8.42 2.39 6.81 10.51 10.08 11.54 88.10 -32.35%
EY 11.88 41.77 14.68 9.51 9.92 8.67 1.14 47.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.32 0.24 0.32 0.30 0.23 3.93%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 27/02/08 27/02/07 22/02/06 23/02/05 26/02/04 25/02/03 -
Price 0.47 0.68 0.63 0.43 0.47 0.54 0.38 -
P/RPS 0.33 0.44 0.57 0.45 0.56 0.74 0.61 -9.72%
P/EPS 8.08 2.06 9.13 12.22 9.29 12.98 90.48 -33.11%
EY 12.38 48.53 10.95 8.19 10.77 7.70 1.11 49.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 0.42 0.28 0.29 0.34 0.24 2.60%

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