[PJDEV] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 9.13%
YoY- 82.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 797,232 0 914,501 724,620 613,925 612,050 636,952 3.51%
PBT 68,276 0 117,681 67,873 78,392 68,781 57,966 2.54%
Tax -19,777 0 -25,641 -17,576 -22,472 -20,883 -18,362 1.14%
NP 48,499 0 92,040 50,297 55,920 47,898 39,604 3.16%
-
NP to SH 48,933 0 92,362 50,701 57,030 48,230 39,352 3.40%
-
Tax Rate 28.97% - 21.79% 25.90% 28.67% 30.36% 31.68% -
Total Cost 748,733 0 822,461 674,323 558,005 564,152 597,348 3.53%
-
Net Worth 1,220,931 1,067,299 988,610 928,847 903,052 875,032 811,379 6.48%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 35,737 - 22,659 22,751 22,750 22,798 13,672 15.92%
Div Payout % 73.03% - 24.53% 44.87% 39.89% 47.27% 34.74% -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,220,931 1,067,299 988,610 928,847 903,052 875,032 811,379 6.48%
NOSH 526,263 456,111 453,490 455,317 456,086 455,745 455,830 2.23%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.08% 0.00% 10.06% 6.94% 9.11% 7.83% 6.22% -
ROE 4.01% 0.00% 9.34% 5.46% 6.32% 5.51% 4.85% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.49 0.00 201.66 159.15 134.61 134.30 139.73 1.25%
EPS 9.30 0.00 20.37 11.14 12.50 10.58 8.63 1.15%
DPS 6.79 0.00 5.00 5.00 5.00 5.00 3.00 13.38%
NAPS 2.32 2.34 2.18 2.04 1.98 1.92 1.78 4.15%
Adjusted Per Share Value based on latest NOSH - 453,490
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 149.86 0.00 171.90 136.21 115.40 115.05 119.73 3.51%
EPS 9.20 0.00 17.36 9.53 10.72 9.07 7.40 3.40%
DPS 6.72 0.00 4.26 4.28 4.28 4.29 2.57 15.93%
NAPS 2.295 2.0062 1.8583 1.746 1.6975 1.6448 1.5251 6.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.49 1.27 0.79 0.73 0.79 0.75 -
P/RPS 0.92 0.00 0.63 0.50 0.54 0.59 0.54 8.54%
P/EPS 14.95 0.00 6.24 7.09 5.84 7.47 8.69 8.70%
EY 6.69 0.00 16.04 14.10 17.13 13.40 11.51 -8.00%
DY 4.89 0.00 3.94 6.33 6.85 6.33 4.00 3.13%
P/NAPS 0.60 0.64 0.58 0.39 0.37 0.41 0.42 5.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/08/16 28/08/15 24/02/14 26/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.31 1.55 1.55 0.78 0.75 0.76 0.74 -
P/RPS 0.86 0.00 0.77 0.49 0.56 0.57 0.53 7.72%
P/EPS 14.09 0.00 7.61 7.00 6.00 7.18 8.57 7.94%
EY 7.10 0.00 13.14 14.28 16.67 13.92 11.67 -7.35%
DY 5.18 0.00 3.23 6.41 6.67 6.58 4.05 3.85%
P/NAPS 0.56 0.66 0.71 0.38 0.38 0.40 0.42 4.52%

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