[PJDEV] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -57.14%
YoY- -60.97%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 613,925 612,050 636,952 651,169 652,892 523,995 435,526 5.88%
PBT 78,392 68,781 57,966 54,633 120,560 44,054 29,235 17.85%
Tax -22,472 -20,883 -18,362 -15,525 -18,139 -7,752 -5,344 27.03%
NP 55,920 47,898 39,604 39,108 102,421 36,302 23,891 15.21%
-
NP to SH 57,030 48,230 39,352 39,780 101,909 36,259 24,026 15.48%
-
Tax Rate 28.67% 30.36% 31.68% 28.42% 15.05% 17.60% 18.28% -
Total Cost 558,005 564,152 597,348 612,061 550,471 487,693 411,635 5.19%
-
Net Worth 903,052 875,032 811,379 764,831 761,804 679,629 705,181 4.20%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 22,750 22,798 13,672 22,812 22,815 18,245 9,143 16.39%
Div Payout % 39.89% 47.27% 34.74% 57.35% 22.39% 50.32% 38.06% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 903,052 875,032 811,379 764,831 761,804 679,629 705,181 4.20%
NOSH 456,086 455,745 455,830 455,257 456,170 456,127 454,545 0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.11% 7.83% 6.22% 6.01% 15.69% 6.93% 5.49% -
ROE 6.32% 5.51% 4.85% 5.20% 13.38% 5.34% 3.41% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.61 134.30 139.73 143.03 143.12 114.88 95.82 5.82%
EPS 12.50 10.58 8.63 8.74 22.34 7.95 5.29 15.40%
DPS 5.00 5.00 3.00 5.00 5.00 4.00 2.00 16.49%
NAPS 1.98 1.92 1.78 1.68 1.67 1.49 1.5514 4.14%
Adjusted Per Share Value based on latest NOSH - 455,257
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 115.40 115.05 119.73 122.40 122.72 98.50 81.87 5.88%
EPS 10.72 9.07 7.40 7.48 19.16 6.82 4.52 15.47%
DPS 4.28 4.29 2.57 4.29 4.29 3.43 1.72 16.40%
NAPS 1.6975 1.6448 1.5251 1.4377 1.432 1.2775 1.3255 4.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.73 0.79 0.75 0.49 0.79 0.47 0.37 -
P/RPS 0.54 0.59 0.54 0.34 0.55 0.41 0.39 5.57%
P/EPS 5.84 7.47 8.69 5.61 3.54 5.91 7.00 -2.97%
EY 17.13 13.40 11.51 17.83 28.28 16.91 14.29 3.06%
DY 6.85 6.33 4.00 10.20 6.33 8.51 5.41 4.00%
P/NAPS 0.37 0.41 0.42 0.29 0.47 0.32 0.24 7.47%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 25/02/09 27/02/08 27/02/07 22/02/06 -
Price 0.75 0.76 0.74 0.47 0.68 0.63 0.43 -
P/RPS 0.56 0.57 0.53 0.33 0.48 0.55 0.45 3.71%
P/EPS 6.00 7.18 8.57 5.38 3.04 7.93 8.14 -4.95%
EY 16.67 13.92 11.67 18.59 32.85 12.62 12.29 5.20%
DY 6.67 6.58 4.05 10.64 7.35 6.35 4.65 6.19%
P/NAPS 0.38 0.40 0.42 0.28 0.41 0.42 0.28 5.21%

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