[PJDEV] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 38.91%
YoY- 83.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,169,502 939,930 914,501 899,452 826,985 785,678 724,620 37.71%
PBT 266,566 123,820 117,681 107,167 80,200 75,480 67,873 149.55%
Tax -52,345 -27,169 -25,641 -22,845 -19,594 -19,794 -17,576 107.41%
NP 214,221 96,651 92,040 84,322 60,606 55,686 50,297 163.45%
-
NP to SH 223,999 96,961 92,362 84,631 60,927 56,088 50,701 169.98%
-
Tax Rate 19.64% 21.94% 21.79% 21.32% 24.43% 26.22% 25.90% -
Total Cost 955,281 843,279 822,461 815,130 766,379 729,992 674,323 26.21%
-
Net Worth 1,149,761 1,000,146 988,610 983,129 960,747 945,007 928,847 15.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,630 33,973 22,659 22,659 22,659 22,751 22,751 -0.35%
Div Payout % 10.10% 35.04% 24.53% 26.77% 37.19% 40.56% 44.87% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,149,761 1,000,146 988,610 983,129 960,747 945,007 928,847 15.33%
NOSH 452,661 452,555 453,490 453,055 453,182 454,330 455,317 -0.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.32% 10.28% 10.06% 9.37% 7.33% 7.09% 6.94% -
ROE 19.48% 9.69% 9.34% 8.61% 6.34% 5.94% 5.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 258.36 207.69 201.66 198.53 182.48 172.93 159.15 38.24%
EPS 49.48 21.43 20.37 18.68 13.44 12.35 11.14 170.94%
DPS 5.00 7.50 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.54 2.21 2.18 2.17 2.12 2.08 2.04 15.78%
Adjusted Per Share Value based on latest NOSH - 453,055
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 219.83 176.68 171.90 169.07 155.45 147.68 136.21 37.71%
EPS 42.11 18.23 17.36 15.91 11.45 10.54 9.53 170.00%
DPS 4.25 6.39 4.26 4.26 4.26 4.28 4.28 -0.46%
NAPS 2.1612 1.88 1.8583 1.848 1.8059 1.7763 1.746 15.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.65 1.48 1.27 1.01 0.935 0.795 0.79 -
P/RPS 0.64 0.71 0.63 0.51 0.51 0.46 0.50 17.94%
P/EPS 3.33 6.91 6.24 5.41 6.95 6.44 7.09 -39.66%
EY 29.99 14.48 16.04 18.50 14.38 15.53 14.10 65.61%
DY 3.03 5.07 3.94 4.95 5.35 6.29 6.33 -38.89%
P/NAPS 0.65 0.67 0.58 0.47 0.44 0.38 0.39 40.70%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 -
Price 2.20 1.60 1.55 1.23 0.915 0.98 0.78 -
P/RPS 0.85 0.77 0.77 0.62 0.50 0.57 0.49 44.51%
P/EPS 4.45 7.47 7.61 6.58 6.81 7.94 7.00 -26.12%
EY 22.49 13.39 13.14 15.19 14.69 12.60 14.28 35.47%
DY 2.27 4.69 3.23 4.07 5.46 5.10 6.41 -50.04%
P/NAPS 0.87 0.72 0.71 0.57 0.43 0.47 0.38 73.97%

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