[PJDEV] QoQ Annualized 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- 14.66%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 940,669 955,534 944,528 826,985 790,076 780,502 654,660 27.36%
PBT 127,358 136,868 144,516 80,200 69,198 61,906 36,648 129.60%
Tax -26,218 -26,226 -22,936 -19,594 -16,118 -14,132 -9,932 91.11%
NP 101,140 110,642 121,580 60,606 53,080 47,774 26,716 143.10%
-
NP to SH 101,184 110,684 121,600 60,927 53,138 47,814 26,784 142.75%
-
Tax Rate 20.59% 19.16% 15.87% 24.43% 23.29% 22.83% 27.10% -
Total Cost 839,529 844,892 822,948 766,379 736,996 732,728 627,944 21.38%
-
Net Worth 1,001,268 988,088 983,129 963,200 946,304 928,957 924,685 5.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 15,102 - - 22,717 - - - -
Div Payout % 14.93% - - 37.29% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,001,268 988,088 983,129 963,200 946,304 928,957 924,685 5.45%
NOSH 453,062 453,251 453,055 454,340 454,954 455,371 455,510 -0.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.75% 11.58% 12.87% 7.33% 6.72% 6.12% 4.08% -
ROE 10.11% 11.20% 12.37% 6.33% 5.62% 5.15% 2.90% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 207.62 210.82 208.48 182.02 173.66 171.40 143.72 27.81%
EPS 22.33 24.42 26.84 13.41 11.68 10.50 5.88 143.60%
DPS 3.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.17 2.12 2.08 2.04 2.03 5.83%
Adjusted Per Share Value based on latest NOSH - 453,182
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.82 179.61 177.54 155.45 148.51 146.71 123.06 27.36%
EPS 19.02 20.81 22.86 11.45 9.99 8.99 5.03 142.91%
DPS 2.84 0.00 0.00 4.27 0.00 0.00 0.00 -
NAPS 1.8821 1.8573 1.848 1.8105 1.7788 1.7462 1.7381 5.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.27 1.01 0.935 0.795 0.79 0.80 -
P/RPS 0.71 0.60 0.48 0.51 0.46 0.46 0.56 17.15%
P/EPS 6.63 5.20 3.76 6.97 6.81 7.52 13.61 -38.11%
EY 15.09 19.23 26.57 14.34 14.69 13.29 7.35 61.60%
DY 2.25 0.00 0.00 5.35 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.47 0.44 0.38 0.39 0.39 43.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 -
Price 1.60 1.55 1.23 0.915 0.98 0.78 0.85 -
P/RPS 0.77 0.74 0.59 0.50 0.56 0.46 0.59 19.44%
P/EPS 7.16 6.35 4.58 6.82 8.39 7.43 14.46 -37.43%
EY 13.96 15.75 21.82 14.66 11.92 13.46 6.92 59.72%
DY 2.08 0.00 0.00 5.46 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.57 0.43 0.47 0.38 0.42 43.28%

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