[PJDEV] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 99.58%
YoY- 354.0%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,169,502 940,669 955,534 944,528 826,985 790,076 780,502 31.04%
PBT 266,566 127,358 136,868 144,516 80,200 69,198 61,906 165.38%
Tax -52,345 -26,218 -26,226 -22,936 -19,594 -16,118 -14,132 139.96%
NP 214,221 101,140 110,642 121,580 60,606 53,080 47,774 172.67%
-
NP to SH 223,999 101,184 110,684 121,600 60,927 53,138 47,814 180.77%
-
Tax Rate 19.64% 20.59% 19.16% 15.87% 24.43% 23.29% 22.83% -
Total Cost 955,281 839,529 844,892 822,948 766,379 736,996 732,728 19.39%
-
Net Worth 1,150,105 1,001,268 988,088 983,129 963,200 946,304 928,957 15.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,639 15,102 - - 22,717 - - -
Div Payout % 10.11% 14.93% - - 37.29% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,150,105 1,001,268 988,088 983,129 963,200 946,304 928,957 15.34%
NOSH 452,797 453,062 453,251 453,055 454,340 454,954 455,371 -0.37%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.32% 10.75% 11.58% 12.87% 7.33% 6.72% 6.12% -
ROE 19.48% 10.11% 11.20% 12.37% 6.33% 5.62% 5.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 258.28 207.62 210.82 208.48 182.02 173.66 171.40 31.53%
EPS 49.47 22.33 24.42 26.84 13.41 11.68 10.50 181.83%
DPS 5.00 3.33 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.54 2.21 2.18 2.17 2.12 2.08 2.04 15.78%
Adjusted Per Share Value based on latest NOSH - 453,055
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 219.83 176.82 179.61 177.54 155.45 148.51 146.71 31.04%
EPS 42.11 19.02 20.81 22.86 11.45 9.99 8.99 180.74%
DPS 4.26 2.84 0.00 0.00 4.27 0.00 0.00 -
NAPS 2.1619 1.8821 1.8573 1.848 1.8105 1.7788 1.7462 15.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.65 1.48 1.27 1.01 0.935 0.795 0.79 -
P/RPS 0.64 0.71 0.60 0.48 0.51 0.46 0.46 24.70%
P/EPS 3.34 6.63 5.20 3.76 6.97 6.81 7.52 -41.87%
EY 29.98 15.09 19.23 26.57 14.34 14.69 13.29 72.26%
DY 3.03 2.25 0.00 0.00 5.35 0.00 0.00 -
P/NAPS 0.65 0.67 0.58 0.47 0.44 0.38 0.39 40.70%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 -
Price 2.20 1.60 1.55 1.23 0.915 0.98 0.78 -
P/RPS 0.85 0.77 0.74 0.59 0.50 0.56 0.46 50.75%
P/EPS 4.45 7.16 6.35 4.58 6.82 8.39 7.43 -29.01%
EY 22.49 13.96 15.75 21.82 14.66 11.92 13.46 40.94%
DY 2.27 2.08 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 0.87 0.72 0.71 0.57 0.43 0.47 0.38 73.97%

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