[PJDEV] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -27.8%
YoY- -71.57%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 606,102 617,305 647,417 625,368 673,726 543,645 455,013 4.89%
PBT 68,436 79,187 70,281 42,073 120,344 49,415 27,254 16.56%
Tax -18,479 -23,860 -20,069 -14,048 -18,596 -8,743 -4,209 27.93%
NP 49,957 55,327 50,212 28,025 101,748 40,672 23,045 13.75%
-
NP to SH 50,563 56,152 50,229 28,720 101,021 40,592 23,177 13.87%
-
Tax Rate 27.00% 30.13% 28.56% 33.39% 15.45% 17.69% 15.44% -
Total Cost 556,145 561,978 597,205 597,343 571,978 502,973 431,968 4.29%
-
Net Worth 905,793 883,218 819,449 763,323 764,894 689,047 714,261 4.03%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 22,750 22,798 13,672 22,812 22,815 18,245 9,143 16.39%
Div Payout % 44.99% 40.60% 27.22% 79.43% 22.59% 44.95% 39.45% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 905,793 883,218 819,449 763,323 764,894 689,047 714,261 4.03%
NOSH 455,172 455,267 455,250 454,358 455,294 456,322 456,484 -0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.24% 8.96% 7.76% 4.48% 15.10% 7.48% 5.06% -
ROE 5.58% 6.36% 6.13% 3.76% 13.21% 5.89% 3.24% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 133.16 135.59 142.21 137.64 147.98 119.14 99.68 4.94%
EPS 11.11 12.33 11.03 6.32 22.19 8.90 5.08 13.91%
DPS 5.00 5.00 3.00 5.00 5.00 4.00 2.00 16.48%
NAPS 1.99 1.94 1.80 1.68 1.68 1.51 1.5647 4.08%
Adjusted Per Share Value based on latest NOSH - 454,358
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 113.93 116.03 121.69 117.55 126.64 102.19 85.53 4.89%
EPS 9.50 10.55 9.44 5.40 18.99 7.63 4.36 13.84%
DPS 4.28 4.29 2.57 4.29 4.29 3.43 1.72 16.39%
NAPS 1.7026 1.6602 1.5403 1.4348 1.4378 1.2952 1.3426 4.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.73 0.78 0.81 0.41 0.66 0.67 0.43 -
P/RPS 0.55 0.58 0.57 0.30 0.45 0.56 0.43 4.18%
P/EPS 6.57 6.32 7.34 6.49 2.97 7.53 8.47 -4.14%
EY 15.22 15.81 13.62 15.42 33.62 13.28 11.81 4.31%
DY 6.85 6.41 3.70 12.20 7.58 5.97 4.65 6.66%
P/NAPS 0.37 0.40 0.45 0.24 0.39 0.44 0.27 5.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 27/05/10 27/05/09 29/05/08 23/05/07 26/05/06 -
Price 0.72 0.75 0.70 0.56 0.71 0.77 0.44 -
P/RPS 0.54 0.55 0.49 0.41 0.48 0.65 0.44 3.46%
P/EPS 6.48 6.08 6.34 8.86 3.20 8.66 8.67 -4.73%
EY 15.43 16.45 15.76 11.29 31.25 11.55 11.54 4.95%
DY 6.94 6.67 4.29 8.93 7.04 5.19 4.55 7.28%
P/NAPS 0.36 0.39 0.39 0.33 0.42 0.51 0.28 4.27%

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