[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2014

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- 3.89%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,265,676 906,970 957,429 977,742 993,872 1,169,502 940,669 21.85%
PBT 147,696 127,613 151,056 169,758 156,828 266,566 127,358 10.37%
Tax -43,428 -40,484 -42,186 -44,130 -35,928 -52,345 -26,218 39.95%
NP 104,268 87,129 108,869 125,628 120,900 214,221 101,140 2.04%
-
NP to SH 104,898 87,326 108,772 125,636 120,928 223,999 101,184 2.43%
-
Tax Rate 29.40% 31.72% 27.93% 26.00% 22.91% 19.64% 20.59% -
Total Cost 1,161,408 819,841 848,560 852,114 872,972 955,281 839,529 24.13%
-
Net Worth 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 6.36%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 70,118 29,395 24,104 36,128 - 22,639 15,102 178.05%
Div Payout % 66.84% 33.66% 22.16% 28.76% - 10.11% 14.93% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 6.36%
NOSH 467,459 452,232 451,961 451,603 451,223 452,797 453,062 2.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.24% 9.61% 11.37% 12.85% 12.16% 18.32% 10.75% -
ROE 9.55% 7.26% 9.12% 10.54% 10.35% 19.48% 10.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 270.76 200.55 211.84 216.50 220.26 258.28 207.62 19.34%
EPS 22.44 19.31 24.07 27.82 26.80 49.47 22.33 0.32%
DPS 15.00 6.50 5.33 8.00 0.00 5.00 3.33 172.50%
NAPS 2.35 2.66 2.64 2.64 2.59 2.54 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 451,955
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 237.91 170.48 179.97 183.79 186.82 219.83 176.82 21.85%
EPS 19.72 16.41 20.45 23.62 22.73 42.11 19.02 2.43%
DPS 13.18 5.53 4.53 6.79 0.00 4.26 2.84 177.96%
NAPS 2.0649 2.2612 2.2428 2.241 2.1967 2.1619 1.8821 6.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.49 1.53 1.43 1.99 1.65 1.48 -
P/RPS 0.00 0.74 0.72 0.66 0.90 0.64 0.71 -
P/EPS 0.00 7.72 6.36 5.14 7.43 3.34 6.63 -
EY 0.00 12.96 15.73 19.45 13.47 29.98 15.09 -
DY 0.00 4.36 3.49 5.59 0.00 3.03 2.25 -
P/NAPS 0.75 0.56 0.58 0.54 0.77 0.65 0.67 7.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 -
Price 1.47 1.55 1.50 1.51 1.61 2.20 1.60 -
P/RPS 0.00 0.77 0.71 0.70 0.73 0.85 0.77 -
P/EPS 0.00 8.03 6.23 5.43 6.01 4.45 7.16 -
EY 0.00 12.46 16.04 18.42 16.65 22.49 13.96 -
DY 0.00 4.19 3.56 5.30 0.00 2.27 2.08 -
P/NAPS 0.74 0.58 0.57 0.57 0.62 0.87 0.72 1.84%

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