[PJDEV] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 42.19%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 955,534 780,502 609,046 563,722 671,278 654,344 712,064 5.01%
PBT 136,868 61,906 64,250 67,196 78,290 37,224 173,090 -3.83%
Tax -26,226 -14,132 -12,936 -16,778 -18,306 -11,076 -21,644 3.24%
NP 110,642 47,774 51,314 50,418 59,984 26,148 151,446 -5.09%
-
NP to SH 110,684 47,814 50,976 50,892 59,950 26,492 150,520 -4.99%
-
Tax Rate 19.16% 22.83% 20.13% 24.97% 23.38% 29.75% 12.50% -
Total Cost 844,892 732,728 557,732 513,304 611,294 628,196 560,618 7.06%
-
Net Worth 988,088 928,957 902,794 875,561 810,873 764,717 761,722 4.42%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 988,088 928,957 902,794 875,561 810,873 764,717 761,722 4.42%
NOSH 453,251 455,371 455,957 456,021 455,547 455,188 456,121 -0.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.58% 6.12% 8.43% 8.94% 8.94% 4.00% 21.27% -
ROE 11.20% 5.15% 5.65% 5.81% 7.39% 3.46% 19.76% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 210.82 171.40 133.58 123.62 147.36 143.75 156.11 5.13%
EPS 24.42 10.50 11.18 11.16 13.16 5.82 33.00 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.04 1.98 1.92 1.78 1.68 1.67 4.53%
Adjusted Per Share Value based on latest NOSH - 455,745
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 179.61 146.71 114.48 105.96 126.18 123.00 133.85 5.01%
EPS 20.81 8.99 9.58 9.57 11.27 4.98 28.29 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8573 1.7462 1.697 1.6458 1.5242 1.4374 1.4318 4.42%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.27 0.79 0.73 0.79 0.75 0.49 0.79 -
P/RPS 0.60 0.46 0.55 0.64 0.51 0.34 0.51 2.74%
P/EPS 5.20 7.52 6.53 7.08 5.70 8.42 2.39 13.81%
EY 19.23 13.29 15.32 14.13 17.55 11.88 41.77 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.39 0.37 0.41 0.42 0.29 0.47 3.56%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 23/02/12 24/02/11 25/02/10 25/02/09 27/02/08 -
Price 1.55 0.78 0.75 0.76 0.74 0.47 0.68 -
P/RPS 0.74 0.46 0.56 0.61 0.50 0.33 0.44 9.04%
P/EPS 6.35 7.43 6.71 6.81 5.62 8.08 2.06 20.61%
EY 15.75 13.46 14.91 14.68 17.78 12.38 48.53 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.38 0.40 0.42 0.28 0.41 9.57%

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