[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 52.88%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 705,502 477,767 236,132 826,985 592,557 390,251 163,665 165.10%
PBT 95,519 68,434 36,129 80,200 51,899 30,953 9,162 377.91%
Tax -19,664 -13,113 -5,734 -19,594 -12,089 -7,066 -2,483 297.81%
NP 75,855 55,321 30,395 60,606 39,810 23,887 6,679 406.00%
-
NP to SH 75,888 55,342 30,400 60,927 39,854 23,907 6,696 405.29%
-
Tax Rate 20.59% 19.16% 15.87% 24.43% 23.29% 22.83% 27.10% -
Total Cost 629,647 422,446 205,737 766,379 552,747 366,364 156,986 152.65%
-
Net Worth 1,001,268 988,088 983,129 963,200 946,304 928,957 924,685 5.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,326 - - 22,717 - - - -
Div Payout % 14.93% - - 37.29% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,001,268 988,088 983,129 963,200 946,304 928,957 924,685 5.45%
NOSH 453,062 453,251 453,055 454,340 454,954 455,371 455,510 -0.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.75% 11.58% 12.87% 7.33% 6.72% 6.12% 4.08% -
ROE 7.58% 5.60% 3.09% 6.33% 4.21% 2.57% 0.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 155.72 105.41 52.12 182.02 130.25 85.70 35.93 166.05%
EPS 16.75 12.21 6.71 13.41 8.76 5.25 1.47 407.11%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.17 2.12 2.08 2.04 2.03 5.83%
Adjusted Per Share Value based on latest NOSH - 453,182
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.61 89.81 44.39 155.45 111.38 73.36 30.76 165.12%
EPS 14.26 10.40 5.71 11.45 7.49 4.49 1.26 404.82%
DPS 2.13 0.00 0.00 4.27 0.00 0.00 0.00 -
NAPS 1.8821 1.8573 1.848 1.8105 1.7788 1.7462 1.7381 5.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.27 1.01 0.935 0.795 0.79 0.80 -
P/RPS 0.95 1.20 1.94 0.51 0.61 0.92 2.23 -43.41%
P/EPS 8.84 10.40 15.05 6.97 9.08 15.05 54.42 -70.26%
EY 11.32 9.61 6.64 14.34 11.02 6.65 1.84 236.12%
DY 1.69 0.00 0.00 5.35 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.47 0.44 0.38 0.39 0.39 43.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 -
Price 1.60 1.55 1.23 0.915 0.98 0.78 0.85 -
P/RPS 1.03 1.47 2.36 0.50 0.75 0.91 2.37 -42.65%
P/EPS 9.55 12.69 18.33 6.82 11.19 14.86 57.82 -69.92%
EY 10.47 7.88 5.46 14.66 8.94 6.73 1.73 232.46%
DY 1.56 0.00 0.00 5.46 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.57 0.43 0.47 0.38 0.42 43.28%

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