[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 78.52%
YoY- -6.2%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 944,528 826,985 790,076 780,502 654,660 638,892 594,361 36.14%
PBT 144,516 80,200 69,198 61,906 36,648 69,045 60,618 78.36%
Tax -22,936 -19,594 -16,118 -14,132 -9,932 -16,978 -12,364 50.91%
NP 121,580 60,606 53,080 47,774 26,716 52,067 48,254 85.05%
-
NP to SH 121,600 60,927 53,138 47,814 26,784 52,065 48,064 85.56%
-
Tax Rate 15.87% 24.43% 23.29% 22.83% 27.10% 24.59% 20.40% -
Total Cost 822,948 766,379 736,996 732,728 627,944 586,825 546,106 31.40%
-
Net Worth 983,129 963,200 946,304 928,957 924,685 920,133 906,896 5.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 22,717 - - - 22,775 - -
Div Payout % - 37.29% - - - 43.74% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 983,129 963,200 946,304 928,957 924,685 920,133 906,896 5.52%
NOSH 453,055 454,340 454,954 455,371 455,510 455,511 455,726 -0.39%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.87% 7.33% 6.72% 6.12% 4.08% 8.15% 8.12% -
ROE 12.37% 6.33% 5.62% 5.15% 2.90% 5.66% 5.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 208.48 182.02 173.66 171.40 143.72 140.26 130.42 36.67%
EPS 26.84 13.41 11.68 10.50 5.88 11.43 10.55 86.25%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.17 2.12 2.08 2.04 2.03 2.02 1.99 5.93%
Adjusted Per Share Value based on latest NOSH - 455,317
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 177.54 155.45 148.51 146.71 123.06 120.09 111.72 36.14%
EPS 22.86 11.45 9.99 8.99 5.03 9.79 9.03 85.64%
DPS 0.00 4.27 0.00 0.00 0.00 4.28 0.00 -
NAPS 1.848 1.8105 1.7788 1.7462 1.7381 1.7296 1.7047 5.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 0.935 0.795 0.79 0.80 0.71 0.73 -
P/RPS 0.48 0.51 0.46 0.46 0.56 0.51 0.56 -9.75%
P/EPS 3.76 6.97 6.81 7.52 13.61 6.21 6.92 -33.38%
EY 26.57 14.34 14.69 13.29 7.35 16.10 14.45 50.03%
DY 0.00 5.35 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.47 0.44 0.38 0.39 0.39 0.35 0.37 17.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 28/08/12 30/05/12 -
Price 1.23 0.915 0.98 0.78 0.85 0.81 0.72 -
P/RPS 0.59 0.50 0.56 0.46 0.59 0.58 0.55 4.78%
P/EPS 4.58 6.82 8.39 7.43 14.46 7.09 6.83 -23.36%
EY 21.82 14.66 11.92 13.46 6.92 14.11 14.65 30.38%
DY 0.00 5.46 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.57 0.43 0.47 0.38 0.42 0.40 0.36 35.80%

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