[PJDEV] YoY TTM 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- 11.95%
YoY- 75.14%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 647,417 625,368 673,726 543,645 455,013 399,745 327,107 12.04%
PBT 70,281 42,073 120,344 49,415 27,254 39,666 13,484 31.65%
Tax -20,069 -14,048 -18,596 -8,743 -4,209 -13,243 -4,217 29.67%
NP 50,212 28,025 101,748 40,672 23,045 26,423 9,267 32.51%
-
NP to SH 50,229 28,720 101,021 40,592 23,177 26,423 9,267 32.51%
-
Tax Rate 28.56% 33.39% 15.45% 17.69% 15.44% 33.39% 31.27% -
Total Cost 597,205 597,343 571,978 502,973 431,968 373,322 317,840 11.07%
-
Net Worth 819,449 763,323 764,894 689,047 714,261 728,881 731,999 1.89%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 13,672 22,812 22,815 18,245 9,143 - - -
Div Payout % 27.22% 79.43% 22.59% 44.95% 39.45% - - -
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 819,449 763,323 764,894 689,047 714,261 728,881 731,999 1.89%
NOSH 455,250 454,358 455,294 456,322 456,484 455,238 457,499 -0.08%
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 7.76% 4.48% 15.10% 7.48% 5.06% 6.61% 2.83% -
ROE 6.13% 3.76% 13.21% 5.89% 3.24% 3.63% 1.27% -
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 142.21 137.64 147.98 119.14 99.68 87.81 71.50 12.13%
EPS 11.03 6.32 22.19 8.90 5.08 5.80 2.03 32.57%
DPS 3.00 5.00 5.00 4.00 2.00 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 121.69 117.55 126.64 102.19 85.53 75.14 61.49 12.04%
EPS 9.44 5.40 18.99 7.63 4.36 4.97 1.74 32.54%
DPS 2.57 4.29 4.29 3.43 1.72 0.00 0.00 -
NAPS 1.5403 1.4348 1.4378 1.2952 1.3426 1.3701 1.3759 1.89%
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 0.57 0.30 0.45 0.56 0.43 0.48 0.71 -3.59%
P/EPS 7.34 6.49 2.97 7.53 8.47 7.24 25.18 -18.56%
EY 13.62 15.42 33.62 13.28 11.81 13.82 3.97 22.79%
DY 3.70 12.20 7.58 5.97 4.65 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 0.49 0.41 0.48 0.65 0.44 0.44 0.57 -2.48%
P/EPS 6.34 8.86 3.20 8.66 8.67 6.72 20.24 -17.58%
EY 15.76 11.29 31.25 11.55 11.54 14.88 4.94 21.32%
DY 4.29 8.93 7.04 5.19 4.55 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