[PJDEV] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -9.18%
YoY- 53.88%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 899,452 657,481 600,308 639,195 627,574 675,037 597,483 7.04%
PBT 107,167 62,087 84,286 67,676 47,700 111,411 64,181 8.91%
Tax -22,845 -16,240 -24,821 -19,918 -16,535 -18,929 -13,518 9.13%
NP 84,322 45,847 59,465 47,758 31,165 92,482 50,663 8.85%
-
NP to SH 84,631 46,078 60,940 47,914 31,137 92,803 50,224 9.07%
-
Tax Rate 21.32% 26.16% 29.45% 29.43% 34.66% 16.99% 21.06% -
Total Cost 815,130 611,634 540,843 591,437 596,409 582,555 546,820 6.87%
-
Net Worth 983,129 924,685 902,544 844,581 805,729 787,299 715,779 5.42%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 22,659 22,751 22,750 22,798 13,672 22,812 22,815 -0.11%
Div Payout % 26.77% 49.38% 37.33% 47.58% 43.91% 24.58% 45.43% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 983,129 924,685 902,544 844,581 805,729 787,299 715,779 5.42%
NOSH 453,055 455,510 455,830 456,530 455,214 455,086 455,910 -0.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.37% 6.97% 9.91% 7.47% 4.97% 13.70% 8.48% -
ROE 8.61% 4.98% 6.75% 5.67% 3.86% 11.79% 7.02% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 198.53 144.34 131.70 140.01 137.86 148.33 131.05 7.16%
EPS 18.68 10.12 13.37 10.50 6.84 20.39 11.02 9.18%
DPS 5.00 5.00 5.00 5.00 3.00 5.00 5.00 0.00%
NAPS 2.17 2.03 1.98 1.85 1.77 1.73 1.57 5.53%
Adjusted Per Share Value based on latest NOSH - 456,530
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 169.07 123.59 112.84 120.15 117.97 126.89 112.31 7.04%
EPS 15.91 8.66 11.45 9.01 5.85 17.44 9.44 9.08%
DPS 4.26 4.28 4.28 4.29 2.57 4.29 4.29 -0.11%
NAPS 1.848 1.7381 1.6965 1.5876 1.5145 1.4799 1.3455 5.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.01 0.80 0.66 0.80 0.67 0.50 0.92 -
P/RPS 0.51 0.55 0.50 0.57 0.49 0.34 0.70 -5.13%
P/EPS 5.41 7.91 4.94 7.62 9.80 2.45 8.35 -6.97%
EY 18.50 12.64 20.26 13.12 10.21 40.78 11.97 7.51%
DY 4.95 6.25 7.58 6.25 4.48 10.00 5.43 -1.52%
P/NAPS 0.47 0.39 0.33 0.43 0.38 0.29 0.59 -3.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 24/11/11 25/11/10 30/11/09 28/11/08 22/11/07 -
Price 1.23 0.85 0.76 0.79 0.76 0.46 0.83 -
P/RPS 0.62 0.59 0.58 0.56 0.55 0.31 0.63 -0.26%
P/EPS 6.58 8.40 5.68 7.53 11.11 2.26 7.53 -2.22%
EY 15.19 11.90 17.59 13.29 9.00 44.33 13.27 2.27%
DY 4.07 5.88 6.58 6.33 3.95 10.87 6.02 -6.31%
P/NAPS 0.57 0.42 0.38 0.43 0.43 0.27 0.53 1.21%

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