[PJDEV] YoY Cumulative 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- 121.67%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 356,032 252,498 216,323 190,653 166,736 139,869 139,419 16.90%
PBT 86,545 18,984 9,623 16,560 13,179 4,222 3,200 73.21%
Tax -10,822 -3,208 -1,750 -5,009 -3,685 -3,272 -2,451 28.06%
NP 75,723 15,776 7,873 11,551 9,494 950 749 115.76%
-
NP to SH 75,260 15,728 8,008 11,551 9,494 950 749 115.54%
-
Tax Rate 12.50% 16.90% 18.19% 30.25% 27.96% 77.50% 76.59% -
Total Cost 280,309 236,722 208,450 179,102 157,242 138,919 138,670 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 9.88% 2.32% 1.13% 1.58% 1.29% 0.13% 0.10% -
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 78.06 55.39 47.54 41.76 36.53 30.92 29.78 17.41%
EPS 16.50 3.45 1.76 2.53 2.08 0.21 0.16 116.47%
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 66.92 47.46 40.66 35.84 31.34 26.29 26.21 16.90%
EPS 14.15 2.96 1.51 2.17 1.78 0.18 0.14 115.75%
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 1.01 0.85 0.78 1.22 1.31 1.20 1.95 -10.38%
P/EPS 4.79 13.62 21.02 20.16 23.08 176.19 362.50 -51.36%
EY 20.89 7.34 4.76 4.96 4.33 0.57 0.28 105.11%
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 0.87 1.14 0.90 1.13 1.48 1.23 1.95 -12.58%
P/EPS 4.12 18.26 24.43 18.58 25.96 180.95 362.50 -52.56%
EY 24.26 5.48 4.09 5.38 3.85 0.55 0.28 110.28%
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