[PJDEV] YoY 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- 84.38%
YoY- 1.95%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
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 241,635 226,586 159,447 145,830 172,975 163,597 187,465 4.31%
PBT 32,305 21,791 16,005 21,899 20,794 10,528 67,306 -11.50%
Tax -7,379 -4,583 -3,247 -5,596 -4,631 -2,804 -6,208 2.91%
NP 24,926 17,208 12,758 16,303 16,163 7,724 61,098 -13.86%
-
NP to SH 24,942 17,211 12,588 16,498 16,182 7,967 60,990 -13.83%
-
Tax Rate 22.84% 21.03% 20.29% 25.55% 22.27% 26.63% 9.22% -
Total Cost 216,709 209,378 146,689 129,527 156,812 155,873 126,367 9.39%
-
Net Worth 988,610 928,847 903,052 875,032 811,379 764,831 761,804 4.43%
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 988,610 928,847 903,052 875,032 811,379 764,831 761,804 4.43%
NOSH 453,490 455,317 456,086 455,745 455,830 455,257 456,170 -0.09%
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 10.32% 7.59% 8.00% 11.18% 9.34% 4.72% 32.59% -
ROE 2.52% 1.85% 1.39% 1.89% 1.99% 1.04% 8.01% -
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 53.28 49.76 34.96 32.00 37.95 35.94 41.10 4.41%
EPS 5.50 3.78 2.76 3.62 3.55 1.75 13.37 -13.74%
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 45.42 42.59 29.97 27.41 32.51 30.75 35.24 4.31%
EPS 4.69 3.24 2.37 3.10 3.04 1.50 11.46 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8583 1.746 1.6975 1.6448 1.5251 1.4377 1.432 4.43%
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 2.38 1.59 2.09 2.47 1.98 1.36 1.92 3.64%
P/EPS 23.09 20.90 26.45 21.82 21.13 28.00 5.91 25.47%
EY 4.33 4.78 3.78 4.58 4.73 3.57 16.92 -20.30%
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 2.91 1.57 2.15 2.38 1.95 1.31 1.65 9.90%
P/EPS 28.18 20.63 27.17 20.99 20.85 26.86 5.09 32.97%
EY 3.55 4.85 3.68 4.76 4.80 3.72 19.66 -24.79%
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