[PJDEV] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -16.11%
YoY- -37.98%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 226,586 163,665 193,121 141,248 159,447 145,076 160,331 25.80%
PBT 21,791 9,162 23,581 13,339 16,005 16,120 22,972 -3.44%
Tax -4,583 -2,483 -7,705 -2,805 -3,247 -3,221 -9,206 -37.05%
NP 17,208 6,679 15,876 10,534 12,758 12,899 13,766 15.96%
-
NP to SH 17,211 6,696 16,017 10,560 12,588 12,900 14,515 11.97%
-
Tax Rate 21.03% 27.10% 32.67% 21.03% 20.29% 19.98% 40.07% -
Total Cost 209,378 156,986 177,245 130,714 146,689 132,177 146,565 26.70%
-
Net Worth 928,847 924,685 919,157 905,793 903,052 902,544 891,830 2.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 22,751 - - - 22,750 -
Div Payout % - - 142.05% - - - 156.74% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 928,847 924,685 919,157 905,793 903,052 902,544 891,830 2.73%
NOSH 455,317 455,510 455,028 455,172 456,086 455,830 455,015 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.59% 4.08% 8.22% 7.46% 8.00% 8.89% 8.59% -
ROE 1.85% 0.72% 1.74% 1.17% 1.39% 1.43% 1.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.76 35.93 42.44 31.03 34.96 31.83 35.24 25.73%
EPS 3.78 1.47 3.52 2.32 2.76 2.83 3.19 11.92%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.04 2.03 2.02 1.99 1.98 1.98 1.96 2.69%
Adjusted Per Share Value based on latest NOSH - 455,172
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.59 30.76 36.30 26.55 29.97 27.27 30.14 25.79%
EPS 3.24 1.26 3.01 1.98 2.37 2.42 2.73 12.03%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 4.28 -
NAPS 1.746 1.7381 1.7277 1.7026 1.6975 1.6965 1.6764 2.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.79 0.80 0.71 0.73 0.73 0.66 0.78 -
P/RPS 1.59 2.23 1.67 2.35 2.09 2.07 2.21 -19.62%
P/EPS 20.90 54.42 20.17 31.47 26.45 23.32 24.45 -9.88%
EY 4.78 1.84 4.96 3.18 3.78 4.29 4.09 10.89%
DY 0.00 0.00 7.04 0.00 0.00 0.00 6.41 -
P/NAPS 0.39 0.39 0.35 0.37 0.37 0.33 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 28/08/12 30/05/12 23/02/12 24/11/11 22/08/11 -
Price 0.78 0.85 0.81 0.72 0.75 0.76 0.69 -
P/RPS 1.57 2.37 1.91 2.32 2.15 2.39 1.96 -13.69%
P/EPS 20.63 57.82 23.01 31.03 27.17 26.86 21.63 -3.09%
EY 4.85 1.73 4.35 3.22 3.68 3.72 4.62 3.27%
DY 0.00 0.00 6.17 0.00 0.00 0.00 7.25 -
P/NAPS 0.38 0.42 0.40 0.36 0.38 0.38 0.35 5.60%

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