[PJDEV] QoQ TTM 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- 4.98%
YoY- 72.87%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 691,735 933,370 1,169,502 939,930 914,501 899,452 826,985 -11.19%
PBT 198,132 230,437 266,566 123,820 117,681 107,167 80,200 82.44%
Tax -39,232 -46,611 -52,345 -27,169 -25,641 -22,845 -19,594 58.65%
NP 158,900 183,826 214,221 96,651 92,040 84,322 60,606 89.80%
-
NP to SH 168,657 193,599 223,999 96,961 92,362 84,631 60,927 96.78%
-
Tax Rate 19.80% 20.23% 19.64% 21.94% 21.79% 21.32% 24.43% -
Total Cost 532,835 749,544 955,281 843,279 822,461 815,130 766,379 -21.46%
-
Net Worth 903,911 902,447 1,149,761 1,000,146 988,610 983,129 960,747 -3.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 22,630 22,630 22,630 33,973 22,659 22,659 22,659 -0.08%
Div Payout % 13.42% 11.69% 10.10% 35.04% 24.53% 26.77% 37.19% -
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 903,911 902,447 1,149,761 1,000,146 988,610 983,129 960,747 -3.97%
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 22.97% 19.69% 18.32% 10.28% 10.06% 9.37% 7.33% -
ROE 18.66% 21.45% 19.48% 9.69% 9.34% 8.61% 6.34% -
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 153.05 206.85 258.36 207.69 201.66 198.53 182.48 -11.03%
EPS 37.32 42.91 49.48 21.43 20.37 18.68 13.44 97.19%
DPS 5.00 5.00 5.00 7.50 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.54 2.21 2.18 2.17 2.12 -3.79%
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 130.03 175.45 219.83 176.68 171.90 169.07 155.45 -11.19%
EPS 31.70 36.39 42.11 18.23 17.36 15.91 11.45 96.80%
DPS 4.25 4.25 4.25 6.39 4.26 4.26 4.26 -0.15%
NAPS 1.6991 1.6963 2.1612 1.88 1.8583 1.848 1.8059 -3.97%
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 0.93 0.96 0.64 0.71 0.63 0.51 0.51 49.09%
P/EPS 3.83 4.64 3.33 6.91 6.24 5.41 6.95 -32.71%
EY 26.10 21.56 29.99 14.48 16.04 18.50 14.38 48.63%
DY 3.50 2.51 3.03 5.07 3.94 4.95 5.35 -24.58%
P/NAPS 0.72 1.00 0.65 0.67 0.58 0.47 0.44 38.73%
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 0.99 0.78 0.85 0.77 0.77 0.62 0.50 57.48%
P/EPS 4.05 3.75 4.45 7.47 7.61 6.58 6.81 -29.21%
EY 24.71 26.65 22.49 13.39 13.14 15.19 14.69 41.30%
DY 3.31 3.11 2.27 4.69 3.23 4.07 5.46 -28.30%
P/NAPS 0.76 0.81 0.87 0.72 0.71 0.57 0.43 46.03%

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