[PJDEV] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 64.7%
YoY- 87.02%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 479,455 460,523 515,184 390,816 334,991 289,834 244,385 11.88%
PBT 52,034 19,186 99,679 32,334 17,612 26,530 15,887 21.85%
Tax -12,974 -7,652 -14,413 -6,342 -3,893 -8,287 -4,545 19.09%
NP 39,060 11,534 85,266 25,992 13,719 18,243 11,342 22.87%
-
NP to SH 39,080 11,474 84,548 25,904 13,851 18,243 11,342 22.88%
-
Tax Rate 24.93% 39.88% 14.46% 19.61% 22.10% 31.24% 28.61% -
Total Cost 440,395 448,989 429,918 364,824 321,272 271,591 233,043 11.18%
-
Net Worth 819,860 764,933 766,130 688,645 712,916 730,221 730,580 1.93%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 819,860 764,933 766,130 688,645 712,916 730,221 730,580 1.93%
NOSH 455,477 455,317 456,030 456,056 455,625 456,075 456,612 -0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.15% 2.50% 16.55% 6.65% 4.10% 6.29% 4.64% -
ROE 4.77% 1.50% 11.04% 3.76% 1.94% 2.50% 1.55% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 105.26 101.14 112.97 85.69 73.52 63.55 53.52 11.92%
EPS 8.58 2.52 18.54 5.68 3.04 4.00 2.48 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.68 1.68 1.51 1.5647 1.6011 1.60 1.98%
Adjusted Per Share Value based on latest NOSH - 456,322
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.12 86.56 96.84 73.46 62.97 54.48 45.94 11.87%
EPS 7.35 2.16 15.89 4.87 2.60 3.43 2.13 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5411 1.4378 1.4401 1.2944 1.3401 1.3726 1.3733 1.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.81 0.41 0.66 0.67 0.43 0.42 0.51 -
P/RPS 0.77 0.41 0.58 0.78 0.58 0.66 0.95 -3.43%
P/EPS 9.44 16.27 3.56 11.80 14.14 10.50 20.53 -12.14%
EY 10.59 6.15 28.09 8.48 7.07 9.52 4.87 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.24 0.39 0.44 0.27 0.26 0.32 5.84%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 23/05/07 26/05/06 25/05/05 26/05/04 -
Price 0.70 0.56 0.71 0.77 0.44 0.39 0.41 -
P/RPS 0.66 0.55 0.63 0.90 0.60 0.61 0.77 -2.53%
P/EPS 8.16 22.22 3.83 13.56 14.47 9.75 16.51 -11.07%
EY 12.26 4.50 26.11 7.38 6.91 10.26 6.06 12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.42 0.51 0.28 0.24 0.26 6.98%

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