[PJDEV] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -30.7%
YoY- -82.18%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 721,368 1,265,676 940,669 790,076 594,361 574,576 639,273 1.87%
PBT 29,672 147,696 127,358 69,198 60,618 75,857 69,378 -12.23%
Tax -11,618 -43,428 -26,218 -16,118 -12,364 -20,249 -17,298 -5.93%
NP 18,053 104,268 101,140 53,080 48,254 55,608 52,080 -15.02%
-
NP to SH 18,693 104,898 101,184 53,138 48,064 56,630 52,106 -14.57%
-
Tax Rate 39.15% 29.40% 20.59% 23.29% 20.40% 26.69% 24.93% -
Total Cost 703,314 1,161,408 839,529 736,996 546,106 518,968 587,193 2.81%
-
Net Worth 1,208,440 1,098,530 1,001,268 946,304 906,896 884,094 819,860 6.14%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 13,950 70,118 15,102 - - - - -
Div Payout % 74.63% 66.84% 14.93% - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,208,440 1,098,530 1,001,268 946,304 906,896 884,094 819,860 6.14%
NOSH 523,134 467,459 453,062 454,954 455,726 455,718 455,477 2.15%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.50% 8.24% 10.75% 6.72% 8.12% 9.68% 8.15% -
ROE 1.55% 9.55% 10.11% 5.62% 5.30% 6.41% 6.36% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 137.89 270.76 207.62 173.66 130.42 126.08 140.35 -0.27%
EPS 3.57 22.44 22.33 11.68 10.55 12.43 11.44 -16.38%
DPS 2.67 15.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.21 2.08 1.99 1.94 1.80 3.90%
Adjusted Per Share Value based on latest NOSH - 531,999
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 135.60 237.91 176.82 148.51 111.72 108.00 120.16 1.87%
EPS 3.51 19.72 19.02 9.99 9.03 10.64 9.79 -14.58%
DPS 2.62 13.18 2.84 0.00 0.00 0.00 0.00 -
NAPS 2.2715 2.0649 1.8821 1.7788 1.7047 1.6618 1.5411 6.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.51 1.50 1.48 0.795 0.73 0.78 0.81 -
P/RPS 1.10 0.00 0.71 0.46 0.56 0.62 0.58 10.33%
P/EPS 42.26 0.00 6.63 6.81 6.92 6.28 7.08 31.59%
EY 2.37 0.00 15.09 14.69 14.45 15.93 14.12 -23.98%
DY 1.77 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.67 0.38 0.37 0.40 0.45 5.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/11/16 18/11/15 26/05/14 28/05/13 30/05/12 31/05/11 27/05/10 -
Price 1.50 1.47 1.60 0.98 0.72 0.75 0.70 -
P/RPS 1.09 0.00 0.77 0.56 0.55 0.59 0.50 12.72%
P/EPS 41.98 0.00 7.16 8.39 6.83 6.04 6.12 34.43%
EY 2.38 0.00 13.96 11.92 14.65 16.57 16.34 -25.62%
DY 1.78 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.72 0.47 0.36 0.39 0.39 8.16%

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