[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 66.7%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 477,767 236,132 826,985 592,557 390,251 163,665 638,892 -17.56%
PBT 68,434 36,129 80,200 51,899 30,953 9,162 69,045 -0.58%
Tax -13,113 -5,734 -19,594 -12,089 -7,066 -2,483 -16,978 -15.78%
NP 55,321 30,395 60,606 39,810 23,887 6,679 52,067 4.11%
-
NP to SH 55,342 30,400 60,927 39,854 23,907 6,696 52,065 4.14%
-
Tax Rate 19.16% 15.87% 24.43% 23.29% 22.83% 27.10% 24.59% -
Total Cost 422,446 205,737 766,379 552,747 366,364 156,986 586,825 -19.62%
-
Net Worth 988,088 983,129 963,200 946,304 928,957 924,685 920,133 4.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 22,717 - - - 22,775 -
Div Payout % - - 37.29% - - - 43.74% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 988,088 983,129 963,200 946,304 928,957 924,685 920,133 4.85%
NOSH 453,251 453,055 454,340 454,954 455,371 455,510 455,511 -0.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.58% 12.87% 7.33% 6.72% 6.12% 4.08% 8.15% -
ROE 5.60% 3.09% 6.33% 4.21% 2.57% 0.72% 5.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 105.41 52.12 182.02 130.25 85.70 35.93 140.26 -17.29%
EPS 12.21 6.71 13.41 8.76 5.25 1.47 11.43 4.48%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.18 2.17 2.12 2.08 2.04 2.03 2.02 5.19%
Adjusted Per Share Value based on latest NOSH - 454,330
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 89.81 44.39 155.45 111.38 73.36 30.76 120.09 -17.56%
EPS 10.40 5.71 11.45 7.49 4.49 1.26 9.79 4.10%
DPS 0.00 0.00 4.27 0.00 0.00 0.00 4.28 -
NAPS 1.8573 1.848 1.8105 1.7788 1.7462 1.7381 1.7296 4.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.27 1.01 0.935 0.795 0.79 0.80 0.71 -
P/RPS 1.20 1.94 0.51 0.61 0.92 2.23 0.51 76.62%
P/EPS 10.40 15.05 6.97 9.08 15.05 54.42 6.21 40.89%
EY 9.61 6.64 14.34 11.02 6.65 1.84 16.10 -29.04%
DY 0.00 0.00 5.35 0.00 0.00 0.00 7.04 -
P/NAPS 0.58 0.47 0.44 0.38 0.39 0.39 0.35 39.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 28/08/12 -
Price 1.55 1.23 0.915 0.98 0.78 0.85 0.81 -
P/RPS 1.47 2.36 0.50 0.75 0.91 2.37 0.58 85.57%
P/EPS 12.69 18.33 6.82 11.19 14.86 57.82 7.09 47.25%
EY 7.88 5.46 14.66 8.94 6.73 1.73 14.11 -32.11%
DY 0.00 0.00 5.46 0.00 0.00 0.00 6.17 -
P/NAPS 0.71 0.57 0.43 0.47 0.38 0.42 0.40 46.44%

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