[PJDEV] YoY TTM 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- -11.34%
YoY- -9.95%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 869,448 939,930 785,678 606,102 617,305 647,417 625,368 5.19%
PBT 113,022 123,820 75,480 68,436 79,187 70,281 42,073 16.40%
Tax -38,740 -27,169 -19,794 -18,479 -23,860 -20,069 -14,048 16.87%
NP 74,282 96,651 55,686 49,957 55,327 50,212 28,025 16.16%
-
NP to SH 74,577 96,961 56,088 50,563 56,152 50,229 28,720 15.80%
-
Tax Rate 34.28% 21.94% 26.22% 27.00% 30.13% 28.56% 33.39% -
Total Cost 795,166 843,279 729,992 556,145 561,978 597,205 597,343 4.49%
-
Net Worth 1,098,530 1,000,146 945,007 905,793 883,218 819,449 763,323 5.75%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 41,167 33,973 22,751 22,750 22,798 13,672 22,812 9.50%
Div Payout % 55.20% 35.04% 40.56% 44.99% 40.60% 27.22% 79.43% -
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 1,000,146 945,007 905,793 883,218 819,449 763,323 5.75%
NOSH 467,459 452,555 454,330 455,172 455,267 455,250 454,358 0.43%
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 8.54% 10.28% 7.09% 8.24% 8.96% 7.76% 4.48% -
ROE 6.79% 9.69% 5.94% 5.58% 6.36% 6.13% 3.76% -
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 185.99 207.69 172.93 133.16 135.59 142.21 137.64 4.73%
EPS 15.95 21.43 12.35 11.11 12.33 11.03 6.32 15.29%
DPS 8.81 7.50 5.00 5.00 5.00 3.00 5.00 9.09%
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 163.43 176.68 147.68 113.93 116.03 121.69 117.55 5.19%
EPS 14.02 18.23 10.54 9.50 10.55 9.44 5.40 15.79%
DPS 7.74 6.39 4.28 4.28 4.29 2.57 4.29 9.49%
NAPS 2.0649 1.88 1.7763 1.7026 1.6602 1.5403 1.4348 5.75%
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 0.81 0.71 0.46 0.55 0.58 0.57 0.30 16.49%
P/EPS 9.40 6.91 6.44 6.57 6.32 7.34 6.49 5.86%
EY 10.64 14.48 15.53 15.22 15.81 13.62 15.42 -5.54%
DY 5.87 5.07 6.29 6.85 6.41 3.70 12.20 -10.63%
P/NAPS 0.64 0.67 0.38 0.37 0.40 0.45 0.24 16.27%
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 0.79 0.77 0.57 0.54 0.55 0.49 0.41 10.60%
P/EPS 9.21 7.47 7.94 6.48 6.08 6.34 8.86 0.59%
EY 10.85 13.39 12.60 15.43 16.45 15.76 11.29 -0.60%
DY 5.99 4.69 5.10 6.94 6.67 4.29 8.93 -5.95%
P/NAPS 0.63 0.72 0.47 0.36 0.39 0.39 0.33 10.45%

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