[PJDEV] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -17.62%
YoY- 28.84%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 240,403 248,468 464,000 227,735 241,635 236,132 234,428 1.68%
PBT 45,672 39,207 171,047 27,085 32,305 36,129 28,301 37.46%
Tax -13,083 -8,982 -32,681 -6,551 -7,379 -5,734 -7,505 44.69%
NP 32,589 30,225 138,366 20,534 24,926 30,395 20,796 34.80%
-
NP to SH 32,586 30,232 148,111 20,546 24,942 30,400 21,073 33.61%
-
Tax Rate 28.65% 22.91% 19.11% 24.19% 22.84% 15.87% 26.52% -
Total Cost 207,814 218,243 325,634 207,201 216,709 205,737 213,632 -1.81%
-
Net Worth 1,193,162 1,168,669 1,149,761 1,000,146 988,610 983,129 960,747 15.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 18,078 - 11,316 11,313 - - 22,659 -13.94%
Div Payout % 55.48% - 7.64% 55.07% - - 107.53% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,193,162 1,168,669 1,149,761 1,000,146 988,610 983,129 960,747 15.49%
NOSH 451,955 451,223 452,661 452,555 453,490 453,055 453,182 -0.18%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.56% 12.16% 29.82% 9.02% 10.32% 12.87% 8.87% -
ROE 2.73% 2.59% 12.88% 2.05% 2.52% 3.09% 2.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.19 55.07 102.50 50.32 53.28 52.12 51.73 1.86%
EPS 7.21 6.70 32.72 4.54 5.50 6.71 4.65 33.85%
DPS 4.00 0.00 2.50 2.50 0.00 0.00 5.00 -13.78%
NAPS 2.64 2.59 2.54 2.21 2.18 2.17 2.12 15.70%
Adjusted Per Share Value based on latest NOSH - 452,555
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.19 46.70 87.22 42.81 45.42 44.39 44.07 1.68%
EPS 6.13 5.68 27.84 3.86 4.69 5.71 3.96 33.71%
DPS 3.40 0.00 2.13 2.13 0.00 0.00 4.26 -13.92%
NAPS 2.2428 2.1967 2.1612 1.88 1.8583 1.848 1.8059 15.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.99 1.65 1.48 1.27 1.01 0.935 -
P/RPS 2.69 3.61 1.61 2.94 2.38 1.94 1.81 30.13%
P/EPS 19.83 29.70 5.04 32.60 23.09 15.05 20.11 -0.92%
EY 5.04 3.37 19.83 3.07 4.33 6.64 4.97 0.93%
DY 2.80 0.00 1.52 1.69 0.00 0.00 5.35 -34.97%
P/NAPS 0.54 0.77 0.65 0.67 0.58 0.47 0.44 14.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 -
Price 1.51 1.61 2.20 1.60 1.55 1.23 0.915 -
P/RPS 2.84 2.92 2.15 3.18 2.91 2.36 1.77 36.93%
P/EPS 20.94 24.03 6.72 35.24 28.18 18.33 19.68 4.21%
EY 4.77 4.16 14.87 2.84 3.55 5.46 5.08 -4.09%
DY 2.65 0.00 1.14 1.56 0.00 0.00 5.46 -38.15%
P/NAPS 0.57 0.62 0.87 0.72 0.71 0.57 0.43 20.60%

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