[PJDEV] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -17.95%
YoY- 44.92%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 248,468 464,000 227,735 241,635 236,132 234,428 202,306 14.67%
PBT 39,207 171,047 27,085 32,305 36,129 28,301 20,946 51.82%
Tax -8,982 -32,681 -6,551 -7,379 -5,734 -7,505 -5,023 47.27%
NP 30,225 138,366 20,534 24,926 30,395 20,796 15,923 53.24%
-
NP to SH 30,232 148,111 20,546 24,942 30,400 21,073 15,947 53.11%
-
Tax Rate 22.91% 19.11% 24.19% 22.84% 15.87% 26.52% 23.98% -
Total Cost 218,243 325,634 207,201 216,709 205,737 213,632 186,383 11.08%
-
Net Worth 1,168,669 1,149,761 1,000,146 988,610 983,129 960,747 945,007 15.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 11,316 11,313 - - 22,659 - -
Div Payout % - 7.64% 55.07% - - 107.53% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,168,669 1,149,761 1,000,146 988,610 983,129 960,747 945,007 15.19%
NOSH 451,223 452,661 452,555 453,490 453,055 453,182 454,330 -0.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.16% 29.82% 9.02% 10.32% 12.87% 8.87% 7.87% -
ROE 2.59% 12.88% 2.05% 2.52% 3.09% 2.19% 1.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 55.07 102.50 50.32 53.28 52.12 51.73 44.53 15.19%
EPS 6.70 32.72 4.54 5.50 6.71 4.65 3.51 53.81%
DPS 0.00 2.50 2.50 0.00 0.00 5.00 0.00 -
NAPS 2.59 2.54 2.21 2.18 2.17 2.12 2.08 15.72%
Adjusted Per Share Value based on latest NOSH - 453,490
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.70 87.22 42.81 45.42 44.39 44.07 38.03 14.65%
EPS 5.68 27.84 3.86 4.69 5.71 3.96 3.00 52.98%
DPS 0.00 2.13 2.13 0.00 0.00 4.26 0.00 -
NAPS 2.1967 2.1612 1.88 1.8583 1.848 1.8059 1.7763 15.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.99 1.65 1.48 1.27 1.01 0.935 0.795 -
P/RPS 3.61 1.61 2.94 2.38 1.94 1.81 1.79 59.55%
P/EPS 29.70 5.04 32.60 23.09 15.05 20.11 22.65 19.78%
EY 3.37 19.83 3.07 4.33 6.64 4.97 4.42 -16.52%
DY 0.00 1.52 1.69 0.00 0.00 5.35 0.00 -
P/NAPS 0.77 0.65 0.67 0.58 0.47 0.44 0.38 60.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 -
Price 1.61 2.20 1.60 1.55 1.23 0.915 0.98 -
P/RPS 2.92 2.15 3.18 2.91 2.36 1.77 2.20 20.75%
P/EPS 24.03 6.72 35.24 28.18 18.33 19.68 27.92 -9.51%
EY 4.16 14.87 2.84 3.55 5.46 5.08 3.58 10.51%
DY 0.00 1.14 1.56 0.00 0.00 5.46 0.00 -
P/NAPS 0.62 0.87 0.72 0.71 0.57 0.43 0.47 20.26%

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