[PJDEV] YoY TTM 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- 0.66%
YoY- 22.56%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 914,501 724,620 613,925 612,050 636,952 651,169 652,892 5.77%
PBT 117,681 67,873 78,392 68,781 57,966 54,633 120,560 -0.40%
Tax -25,641 -17,576 -22,472 -20,883 -18,362 -15,525 -18,139 5.93%
NP 92,040 50,297 55,920 47,898 39,604 39,108 102,421 -1.76%
-
NP to SH 92,362 50,701 57,030 48,230 39,352 39,780 101,909 -1.62%
-
Tax Rate 21.79% 25.90% 28.67% 30.36% 31.68% 28.42% 15.05% -
Total Cost 822,461 674,323 558,005 564,152 597,348 612,061 550,471 6.91%
-
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 22,659 22,751 22,750 22,798 13,672 22,812 22,815 -0.11%
Div Payout % 24.53% 44.87% 39.89% 47.27% 34.74% 57.35% 22.39% -
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 10.06% 6.94% 9.11% 7.83% 6.22% 6.01% 15.69% -
ROE 9.34% 5.46% 6.32% 5.51% 4.85% 5.20% 13.38% -
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 201.66 159.15 134.61 134.30 139.73 143.03 143.12 5.87%
EPS 20.37 11.14 12.50 10.58 8.63 8.74 22.34 -1.52%
DPS 5.00 5.00 5.00 5.00 3.00 5.00 5.00 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 171.90 136.21 115.40 115.05 119.73 122.40 122.72 5.77%
EPS 17.36 9.53 10.72 9.07 7.40 7.48 19.16 -1.62%
DPS 4.26 4.28 4.28 4.29 2.57 4.29 4.29 -0.11%
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 0.63 0.50 0.54 0.59 0.54 0.34 0.55 2.28%
P/EPS 6.24 7.09 5.84 7.47 8.69 5.61 3.54 9.89%
EY 16.04 14.10 17.13 13.40 11.51 17.83 28.28 -9.01%
DY 3.94 6.33 6.85 6.33 4.00 10.20 6.33 -7.59%
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 0.77 0.49 0.56 0.57 0.53 0.33 0.48 8.18%
P/EPS 7.61 7.00 6.00 7.18 8.57 5.38 3.04 16.50%
EY 13.14 14.28 16.67 13.92 11.67 18.59 32.85 -14.15%
DY 3.23 6.41 6.67 6.58 4.05 10.64 7.35 -12.79%
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