[PJDEV] QoQ TTM 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- -11.34%
YoY- -9.95%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 724,620 657,481 638,892 606,102 613,925 600,308 591,263 14.45%
PBT 67,873 62,087 69,045 68,436 78,392 84,286 79,865 -10.23%
Tax -17,576 -16,240 -16,978 -18,479 -22,472 -24,821 -24,393 -19.54%
NP 50,297 45,847 52,067 49,957 55,920 59,465 55,472 -6.29%
-
NP to SH 50,701 46,078 52,282 50,563 57,030 60,940 56,988 -7.46%
-
Tax Rate 25.90% 26.16% 24.59% 27.00% 28.67% 29.45% 30.54% -
Total Cost 674,323 611,634 586,825 556,145 558,005 540,843 535,791 16.48%
-
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 22,751 22,751 22,750 22,750 22,750 22,750 0.00%
Div Payout % 44.87% 49.38% 43.52% 44.99% 39.89% 37.33% 39.92% -
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 6.94% 6.97% 8.15% 8.24% 9.11% 9.91% 9.38% -
ROE 5.46% 4.98% 5.69% 5.58% 6.32% 6.75% 6.39% -
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 159.15 144.34 140.41 133.16 134.61 131.70 129.94 14.40%
EPS 11.14 10.12 11.49 11.11 12.50 13.37 12.52 -7.45%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
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 136.21 123.59 120.09 113.93 115.40 112.84 111.14 14.45%
EPS 9.53 8.66 9.83 9.50 10.72 11.45 10.71 -7.45%
DPS 4.28 4.28 4.28 4.28 4.28 4.28 4.28 0.00%
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 0.50 0.55 0.51 0.55 0.54 0.50 0.60 -11.39%
P/EPS 7.09 7.91 6.18 6.57 5.84 4.94 6.23 8.96%
EY 14.10 12.64 16.18 15.22 17.13 20.26 16.06 -8.27%
DY 6.33 6.25 7.04 6.85 6.85 7.58 6.41 -0.82%
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 0.49 0.59 0.58 0.54 0.56 0.58 0.53 -5.07%
P/EPS 7.00 8.40 7.05 6.48 6.00 5.68 5.51 17.21%
EY 14.28 11.90 14.18 15.43 16.67 17.59 18.15 -14.71%
DY 6.41 5.88 6.17 6.94 6.67 6.58 7.25 -7.84%
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