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

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	464,000	234,428	193,121	160,331	186,373	167,962	164,845	18.81%
YoY %	97.93%	21.39%	20.45%	-13.97%	10.96%	1.89%	-	-
Horiz. %	281.48%	142.21%	117.15%	97.26%	113.06%	101.89%	100.00%	-
PBT	171,047	28,301	23,581	22,972	22,294	18,247	22,887	39.80%
YoY %	504.39%	20.02%	2.65%	3.04%	22.18%	-20.27%	-	-
Horiz. %	747.35%	123.66%	103.03%	100.37%	97.41%	79.73%	100.00%	-
Tax	-32,681	-7,505	-7,705	-9,206	-8,673	-7,095	-6,396	31.22%
YoY %	-335.46%	2.60%	16.30%	-6.15%	-22.24%	-10.93%	-	-
Horiz. %	510.96%	117.34%	120.47%	143.93%	135.60%	110.93%	100.00%	-
NP	138,366	20,796	15,876	13,766	13,621	11,152	16,491	42.52%
YoY %	565.35%	30.99%	15.33%	1.06%	22.14%	-32.38%	-	-
Horiz. %	839.04%	126.11%	96.27%	83.48%	82.60%	67.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,111	21,073	16,017	14,515	13,679	11,149	17,246	43.07%
YoY %	602.85%	31.57%	10.35%	6.11%	22.69%	-35.35%	-	-
Horiz. %	858.81%	122.19%	92.87%	84.16%	79.32%	64.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.11%	26.52%	32.67%	40.07%	38.90%	38.88%	27.95%	-
YoY %	-27.94%	-18.82%	-18.47%	3.01%	0.05%	39.11%	-	-
Horiz. %	68.37%	94.88%	116.89%	143.36%	139.18%	139.11%	100.00%	-
Total Cost	325,634	213,632	177,245	146,565	172,752	156,810	148,354	13.99%
YoY %	52.43%	20.53%	20.93%	-15.16%	10.17%	5.70%	-	-
Horiz. %	219.50%	144.00%	119.47%	98.79%	116.45%	105.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,149,761	960,747	919,157	891,830	825,299	788,456	793,863	6.36%
YoY %	19.67%	4.52%	3.06%	8.06%	4.67%	-0.68%	-	-
Horiz. %	144.83%	121.02%	115.78%	112.34%	103.96%	99.32%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	11,316	22,659	22,751	22,750	22,798	13,672	22,812	-11.02%
YoY %	-50.06%	-0.40%	0.00%	-0.21%	66.75%	-40.07%	-	-
Horiz. %	49.61%	99.33%	99.73%	99.73%	99.94%	59.93%	100.00%	-
Div Payout %	7.64%	107.53%	142.05%	156.74%	166.67%	122.64%	132.28%	-
YoY %	-92.90%	-24.30%	-9.37%	-5.96%	35.90%	-7.29%	-	-
Horiz. %	5.78%	81.29%	107.39%	118.49%	126.00%	92.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,149,761	960,747	919,157	891,830	825,299	788,456	793,863	6.36%
YoY %	19.67%	4.52%	3.06%	8.06%	4.67%	-0.68%	-	-
Horiz. %	144.83%	121.02%	115.78%	112.34%	103.96%	99.32%	100.00%	-
NOSH	452,661	453,182	455,028	455,015	455,966	455,755	456,243	-0.13%
YoY %	-0.11%	-0.41%	0.00%	-0.21%	0.05%	-0.11%	-	-
Horiz. %	99.21%	99.33%	99.73%	99.73%	99.94%	99.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	29.82%	8.87%	8.22%	8.59%	7.31%	6.64%	10.00%	-
YoY %	236.19%	7.91%	-4.31%	17.51%	10.09%	-33.60%	-	-
Horiz. %	298.20%	88.70%	82.20%	85.90%	73.10%	66.40%	100.00%	-
ROE	12.88%	2.19%	1.74%	1.63%	1.66%	1.41%	2.17%	-
YoY %	488.13%	25.86%	6.75%	-1.81%	17.73%	-35.02%	-	-
Horiz. %	593.55%	100.92%	80.18%	75.12%	76.50%	64.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	102.50	51.73	42.44	35.24	40.87	36.85	36.13	18.97%
YoY %	98.14%	21.89%	20.43%	-13.78%	10.91%	1.99%	-	-
Horiz. %	283.70%	143.18%	117.46%	97.54%	113.12%	101.99%	100.00%	-
EPS	32.72	4.65	3.52	3.19	3.00	2.44	3.78	43.26%
YoY %	603.66%	32.10%	10.34%	6.33%	22.95%	-35.45%	-	-
Horiz. %	865.61%	123.02%	93.12%	84.39%	79.37%	64.55%	100.00%	-
DPS	2.50	5.00	5.00	5.00	5.00	3.00	5.00	-10.90%
YoY %	-50.00%	0.00%	0.00%	0.00%	66.67%	-40.00%	-	-
Horiz. %	50.00%	100.00%	100.00%	100.00%	100.00%	60.00%	100.00%	-
NAPS	2.54	2.12	2.02	1.96	1.81	1.73	1.74	6.50%
YoY %	19.81%	4.95%	3.06%	8.29%	4.62%	-0.57%	-	-
Horiz. %	145.98%	121.84%	116.09%	112.64%	104.02%	99.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 453,182
RPS	87.22	44.07	36.30	30.14	35.03	31.57	30.99	18.81%
YoY %	97.91%	21.40%	20.44%	-13.96%	10.96%	1.87%	-	-
Horiz. %	281.45%	142.21%	117.13%	97.26%	113.04%	101.87%	100.00%	-
EPS	27.84	3.96	3.01	2.73	2.57	2.10	3.24	43.09%
YoY %	603.03%	31.56%	10.26%	6.23%	22.38%	-35.19%	-	-
Horiz. %	859.26%	122.22%	92.90%	84.26%	79.32%	64.81%	100.00%	-
DPS	2.13	4.26	4.28	4.28	4.29	2.57	4.29	-11.00%
YoY %	-50.00%	-0.47%	0.00%	-0.23%	66.93%	-40.09%	-	-
Horiz. %	49.65%	99.30%	99.77%	99.77%	100.00%	59.91%	100.00%	-
NAPS	2.1612	1.8059	1.7277	1.6764	1.5513	1.4821	1.4922	6.36%
YoY %	19.67%	4.53%	3.06%	8.06%	4.67%	-0.68%	-	-
Horiz. %	144.83%	121.02%	115.78%	112.34%	103.96%	99.32%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.61	1.81	1.67	2.21	1.69	1.74	1.74	-1.28%
YoY %	-11.05%	8.38%	-24.43%	30.77%	-2.87%	0.00%	-	-
Horiz. %	92.53%	104.02%	95.98%	127.01%	97.13%	100.00%	100.00%	-
P/EPS	5.04	20.11	20.17	24.45	23.00	26.16	16.67	-18.06%
YoY %	-74.94%	-0.30%	-17.51%	6.30%	-12.08%	56.93%	-	-
Horiz. %	30.23%	120.64%	121.00%	146.67%	137.97%	156.93%	100.00%	-
EY	19.83	4.97	4.96	4.09	4.35	3.82	6.00	22.03%
YoY %	298.99%	0.20%	21.27%	-5.98%	13.87%	-36.33%	-	-
Horiz. %	330.50%	82.83%	82.67%	68.17%	72.50%	63.67%	100.00%	-
DY	1.52	5.35	7.04	6.41	7.25	4.69	7.94	-24.07%
YoY %	-71.59%	-24.01%	9.83%	-11.59%	54.58%	-40.93%	-	-
Horiz. %	19.14%	67.38%	88.66%	80.73%	91.31%	59.07%	100.00%	-
P/NAPS	0.65	0.44	0.35	0.40	0.38	0.37	0.36	10.34%
YoY %	47.73%	25.71%	-12.50%	5.26%	2.70%	2.78%	-	-
Horiz. %	180.56%	122.22%	97.22%	111.11%	105.56%	102.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
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	2.15	1.77	1.91	1.96	1.71	1.76	1.52	5.94%
YoY %	21.47%	-7.33%	-2.55%	14.62%	-2.84%	15.79%	-	-
Horiz. %	141.45%	116.45%	125.66%	128.95%	112.50%	115.79%	100.00%	-
P/EPS	6.72	19.68	23.01	21.63	23.33	26.57	14.55	-12.07%
YoY %	-65.85%	-14.47%	6.38%	-7.29%	-12.19%	82.61%	-	-
Horiz. %	46.19%	135.26%	158.14%	148.66%	160.34%	182.61%	100.00%	-
EY	14.87	5.08	4.35	4.62	4.29	3.76	6.87	13.72%
YoY %	192.72%	16.78%	-5.84%	7.69%	14.10%	-45.27%	-	-
Horiz. %	216.45%	73.94%	63.32%	67.25%	62.45%	54.73%	100.00%	-
DY	1.14	5.46	6.17	7.25	7.14	4.62	9.09	-29.23%
YoY %	-79.12%	-11.51%	-14.90%	1.54%	54.55%	-49.17%	-	-
Horiz. %	12.54%	60.07%	67.88%	79.76%	78.55%	50.83%	100.00%	-
P/NAPS	0.87	0.43	0.40	0.35	0.39	0.38	0.32	18.13%
YoY %	102.33%	7.50%	14.29%	-10.26%	2.63%	18.75%	-	-
Horiz. %	271.88%	134.38%	125.00%	109.38%	121.88%	118.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos