[PJDEV] YoY Annualized Quarter 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- -5.71%
YoY- -15.13%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,265,676 940,669 790,076 594,361 574,576 639,273 614,030 11.76%
PBT 147,696 127,358 69,198 60,618 75,857 69,378 25,581 30.93%
Tax -43,428 -26,218 -16,118 -12,364 -20,249 -17,298 -10,202 24.94%
NP 104,268 101,140 53,080 48,254 55,608 52,080 15,378 34.21%
-
NP to SH 104,898 101,184 53,138 48,064 56,630 52,106 15,298 34.44%
-
Tax Rate 29.40% 20.59% 23.29% 20.40% 26.69% 24.93% 39.88% -
Total Cost 1,161,408 839,529 736,996 546,106 518,968 587,193 598,652 10.72%
-
Net Worth 1,098,530 1,001,268 946,304 906,896 884,094 819,860 764,933 5.72%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 70,118 15,102 - - - - - -
Div Payout % 66.84% 14.93% - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,098,530 1,001,268 946,304 906,896 884,094 819,860 764,933 5.72%
NOSH 467,459 453,062 454,954 455,726 455,718 455,477 455,317 0.40%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.24% 10.75% 6.72% 8.12% 9.68% 8.15% 2.50% -
ROE 9.55% 10.11% 5.62% 5.30% 6.41% 6.36% 2.00% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 270.76 207.62 173.66 130.42 126.08 140.35 134.86 11.31%
EPS 22.44 22.33 11.68 10.55 12.43 11.44 3.36 33.90%
DPS 15.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.21 2.08 1.99 1.94 1.80 1.68 5.29%
Adjusted Per Share Value based on latest NOSH - 455,172
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 237.91 176.82 148.51 111.72 108.00 120.16 115.42 11.76%
EPS 19.72 19.02 9.99 9.03 10.64 9.79 2.88 34.41%
DPS 13.18 2.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0649 1.8821 1.7788 1.7047 1.6618 1.5411 1.4378 5.72%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.50 1.48 0.795 0.73 0.78 0.81 0.41 -
P/RPS 0.00 0.71 0.46 0.56 0.62 0.58 0.30 -
P/EPS 0.00 6.63 6.81 6.92 6.28 7.08 12.20 -
EY 0.00 15.09 14.69 14.45 15.93 14.12 8.20 -
DY 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.38 0.37 0.40 0.45 0.24 19.14%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/11/15 26/05/14 28/05/13 30/05/12 31/05/11 27/05/10 27/05/09 -
Price 1.47 1.60 0.98 0.72 0.75 0.70 0.56 -
P/RPS 0.00 0.77 0.56 0.55 0.59 0.50 0.42 -
P/EPS 0.00 7.16 8.39 6.83 6.04 6.12 16.67 -
EY 0.00 13.96 11.92 14.65 16.57 16.34 6.00 -
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.47 0.36 0.39 0.39 0.33 13.21%

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