[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 44.43%
YoY- -8.64%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 592,557 390,251 163,665 638,892 445,771 304,523 145,076 155.30%
PBT 51,899 30,953 9,162 69,045 45,464 32,125 16,120 117.88%
Tax -12,089 -7,066 -2,483 -16,978 -9,273 -6,468 -3,221 141.31%
NP 39,810 23,887 6,679 52,067 36,191 25,657 12,899 111.83%
-
NP to SH 39,854 23,907 6,696 52,065 36,048 25,488 12,900 111.97%
-
Tax Rate 23.29% 22.83% 27.10% 24.59% 20.40% 20.13% 19.98% -
Total Cost 552,747 366,364 156,986 586,825 409,580 278,866 132,177 159.33%
-
Net Worth 946,304 928,957 924,685 920,133 906,896 902,794 902,544 3.20%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 22,775 - - - -
Div Payout % - - - 43.74% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 946,304 928,957 924,685 920,133 906,896 902,794 902,544 3.20%
NOSH 454,954 455,371 455,510 455,511 455,726 455,957 455,830 -0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.72% 6.12% 4.08% 8.15% 8.12% 8.43% 8.89% -
ROE 4.21% 2.57% 0.72% 5.66% 3.97% 2.82% 1.43% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 130.25 85.70 35.93 140.26 97.82 66.79 31.83 155.61%
EPS 8.76 5.25 1.47 11.43 7.91 5.59 2.83 112.24%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 2.03 2.02 1.99 1.98 1.98 3.33%
Adjusted Per Share Value based on latest NOSH - 455,028
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 111.38 73.36 30.76 120.09 83.79 57.24 27.27 155.29%
EPS 7.49 4.49 1.26 9.79 6.78 4.79 2.42 112.23%
DPS 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
NAPS 1.7788 1.7462 1.7381 1.7296 1.7047 1.697 1.6965 3.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.795 0.79 0.80 0.71 0.73 0.73 0.66 -
P/RPS 0.61 0.92 2.23 0.51 0.75 1.09 2.07 -55.68%
P/EPS 9.08 15.05 54.42 6.21 9.23 13.06 23.32 -46.64%
EY 11.02 6.65 1.84 16.10 10.84 7.66 4.29 87.45%
DY 0.00 0.00 0.00 7.04 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.39 0.35 0.37 0.37 0.33 9.85%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 22/11/12 28/08/12 30/05/12 23/02/12 24/11/11 -
Price 0.98 0.78 0.85 0.81 0.72 0.75 0.76 -
P/RPS 0.75 0.91 2.37 0.58 0.74 1.12 2.39 -53.78%
P/EPS 11.19 14.86 57.82 7.09 9.10 13.42 26.86 -44.18%
EY 8.94 6.73 1.73 14.11 10.99 7.45 3.72 79.32%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.42 0.40 0.36 0.38 0.38 15.20%

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