[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2015

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- -66.21%
YoY- -71.79%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 721,368 748,638 764,832 427,549 1,265,676 906,970 957,429 -17.15%
PBT 29,672 39,094 50,260 48,729 147,696 127,613 151,056 -66.10%
Tax -11,618 -12,502 -15,940 -13,526 -43,428 -40,484 -42,186 -57.57%
NP 18,053 26,592 34,320 35,203 104,268 87,129 108,869 -69.71%
-
NP to SH 18,693 26,976 34,796 35,445 104,898 87,326 108,772 -68.99%
-
Tax Rate 39.15% 31.98% 31.72% 27.76% 29.40% 31.72% 27.93% -
Total Cost 703,314 722,046 730,512 392,346 1,161,408 819,841 848,560 -11.73%
-
Net Worth 1,208,440 1,217,593 1,221,004 1,174,805 1,098,530 1,202,937 1,193,177 0.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,950 20,992 - 25,102 70,118 29,395 24,104 -30.48%
Div Payout % 74.63% 77.82% - 70.82% 66.84% 33.66% 22.16% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,208,440 1,217,593 1,221,004 1,174,805 1,098,530 1,202,937 1,193,177 0.84%
NOSH 523,134 524,824 524,036 502,053 467,459 452,232 451,961 10.21%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.50% 3.55% 4.49% 8.23% 8.24% 9.61% 11.37% -
ROE 1.55% 2.22% 2.85% 3.02% 9.55% 7.26% 9.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 137.89 142.65 145.95 85.16 270.76 200.55 211.84 -24.83%
EPS 3.57 5.14 6.64 7.06 22.44 19.31 24.07 -71.88%
DPS 2.67 4.00 0.00 5.00 15.00 6.50 5.33 -36.84%
NAPS 2.31 2.32 2.33 2.34 2.35 2.66 2.64 -8.49%
Adjusted Per Share Value based on latest NOSH - 541,024
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 135.60 140.72 143.77 80.37 237.91 170.48 179.97 -17.15%
EPS 3.51 5.07 6.54 6.66 19.72 16.41 20.45 -69.01%
DPS 2.62 3.95 0.00 4.72 13.18 5.53 4.53 -30.51%
NAPS 2.2715 2.2887 2.2951 2.2083 2.0649 2.2612 2.2428 0.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.51 1.39 1.43 1.41 1.50 1.49 1.53 -
P/RPS 1.10 0.97 0.98 1.66 0.00 0.74 0.72 32.54%
P/EPS 42.26 27.04 21.54 19.97 0.00 7.72 6.36 252.22%
EY 2.37 3.70 4.64 5.01 0.00 12.96 15.73 -71.58%
DY 1.77 2.88 0.00 3.55 0.00 4.36 3.49 -36.32%
P/NAPS 0.65 0.60 0.61 0.60 0.75 0.56 0.58 7.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 19/08/16 16/05/16 25/02/16 18/11/15 28/08/15 19/05/15 -
Price 1.50 1.31 1.33 1.35 1.47 1.55 1.50 -
P/RPS 1.09 0.92 0.91 1.59 0.00 0.77 0.71 32.97%
P/EPS 41.98 25.49 20.03 19.12 0.00 8.03 6.23 255.51%
EY 2.38 3.92 4.99 5.23 0.00 12.46 16.04 -71.87%
DY 1.78 3.05 0.00 3.70 0.00 4.19 3.56 -36.92%
P/NAPS 0.65 0.56 0.57 0.58 0.74 0.58 0.57 9.12%

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