[PJDEV] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 52.88%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,169,502 826,985 638,892 591,263 665,828 628,485 680,029 9.45%
PBT 266,566 80,200 69,045 79,865 74,328 37,433 122,566 13.81%
Tax -52,345 -19,594 -16,978 -24,393 -21,647 -14,747 -20,809 16.61%
NP 214,221 60,606 52,067 55,472 52,681 22,686 101,757 13.20%
-
NP to SH 223,999 60,927 52,065 56,988 52,759 22,623 101,794 14.04%
-
Tax Rate 19.64% 24.43% 24.59% 30.54% 29.12% 39.40% 16.98% -
Total Cost 955,281 766,379 586,825 535,791 613,147 605,799 578,272 8.72%
-
Net Worth 1,150,105 963,200 920,133 892,857 824,644 788,072 793,555 6.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 22,639 22,717 22,775 22,776 22,780 13,665 22,803 -0.12%
Div Payout % 10.11% 37.29% 43.74% 39.97% 43.18% 60.41% 22.40% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,150,105 963,200 920,133 892,857 824,644 788,072 793,555 6.37%
NOSH 452,797 454,340 455,511 455,539 455,604 455,533 456,066 -0.11%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.32% 7.33% 8.15% 9.38% 7.91% 3.61% 14.96% -
ROE 19.48% 6.33% 5.66% 6.38% 6.40% 2.87% 12.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 258.28 182.02 140.26 129.79 146.14 137.97 149.11 9.58%
EPS 49.47 13.41 11.43 12.51 11.58 4.96 22.32 14.17%
DPS 5.00 5.00 5.00 5.00 5.00 3.00 5.00 0.00%
NAPS 2.54 2.12 2.02 1.96 1.81 1.73 1.74 6.50%
Adjusted Per Share Value based on latest NOSH - 453,182
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 219.83 155.45 120.09 111.14 125.16 118.14 127.83 9.45%
EPS 42.11 11.45 9.79 10.71 9.92 4.25 19.13 14.04%
DPS 4.26 4.27 4.28 4.28 4.28 2.57 4.29 -0.11%
NAPS 2.1619 1.8105 1.7296 1.6783 1.5501 1.4813 1.4916 6.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.65 0.935 0.71 0.78 0.69 0.64 0.63 -
P/RPS 0.64 0.51 0.51 0.60 0.47 0.46 0.42 7.26%
P/EPS 3.34 6.97 6.21 6.24 5.96 12.89 2.82 2.85%
EY 29.98 14.34 16.10 16.04 16.78 7.76 35.43 -2.74%
DY 3.03 5.35 7.04 6.41 7.25 4.69 7.94 -14.82%
P/NAPS 0.65 0.44 0.35 0.40 0.38 0.37 0.36 10.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 22/08/11 26/08/10 27/08/09 28/08/08 -
Price 2.20 0.915 0.81 0.69 0.70 0.65 0.55 -
P/RPS 0.85 0.50 0.58 0.53 0.48 0.47 0.37 14.86%
P/EPS 4.45 6.82 7.09 5.52 6.04 13.09 2.46 10.37%
EY 22.49 14.66 14.11 18.13 16.54 7.64 40.58 -9.36%
DY 2.27 5.46 6.17 7.25 7.14 4.62 9.09 -20.63%
P/NAPS 0.87 0.43 0.40 0.35 0.39 0.38 0.32 18.13%

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