[PJDEV] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -8.58%
YoY- 90.42%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 977,742 993,872 1,169,502 940,669 955,534 944,528 826,985 11.77%
PBT 169,758 156,828 266,566 127,358 136,868 144,516 80,200 64.63%
Tax -44,130 -35,928 -52,345 -26,218 -26,226 -22,936 -19,594 71.56%
NP 125,628 120,900 214,221 101,140 110,642 121,580 60,606 62.35%
-
NP to SH 125,636 120,928 223,999 101,184 110,684 121,600 60,927 61.79%
-
Tax Rate 26.00% 22.91% 19.64% 20.59% 19.16% 15.87% 24.43% -
Total Cost 852,114 872,972 955,281 839,529 844,892 822,948 766,379 7.30%
-
Net Worth 1,192,232 1,168,669 1,150,105 1,001,268 988,088 983,129 963,200 15.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 36,128 - 22,639 15,102 - - 22,717 36.13%
Div Payout % 28.76% - 10.11% 14.93% - - 37.29% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,192,232 1,168,669 1,150,105 1,001,268 988,088 983,129 963,200 15.23%
NOSH 451,603 451,223 452,797 453,062 453,251 453,055 454,340 -0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.85% 12.16% 18.32% 10.75% 11.58% 12.87% 7.33% -
ROE 10.54% 10.35% 19.48% 10.11% 11.20% 12.37% 6.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 216.50 220.26 258.28 207.62 210.82 208.48 182.02 12.22%
EPS 27.82 26.80 49.47 22.33 24.42 26.84 13.41 62.44%
DPS 8.00 0.00 5.00 3.33 0.00 0.00 5.00 36.68%
NAPS 2.64 2.59 2.54 2.21 2.18 2.17 2.12 15.70%
Adjusted Per Share Value based on latest NOSH - 452,555
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 183.79 186.82 219.83 176.82 179.61 177.54 155.45 11.77%
EPS 23.62 22.73 42.11 19.02 20.81 22.86 11.45 61.83%
DPS 6.79 0.00 4.26 2.84 0.00 0.00 4.27 36.12%
NAPS 2.241 2.1967 2.1619 1.8821 1.8573 1.848 1.8105 15.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.99 1.65 1.48 1.27 1.01 0.935 -
P/RPS 0.66 0.90 0.64 0.71 0.60 0.48 0.51 18.69%
P/EPS 5.14 7.43 3.34 6.63 5.20 3.76 6.97 -18.33%
EY 19.45 13.47 29.98 15.09 19.23 26.57 14.34 22.46%
DY 5.59 0.00 3.03 2.25 0.00 0.00 5.35 2.96%
P/NAPS 0.54 0.77 0.65 0.67 0.58 0.47 0.44 14.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 -
Price 1.51 1.61 2.20 1.60 1.55 1.23 0.915 -
P/RPS 0.70 0.73 0.85 0.77 0.74 0.59 0.50 25.06%
P/EPS 5.43 6.01 4.45 7.16 6.35 4.58 6.82 -14.06%
EY 18.42 16.65 22.49 13.96 15.75 21.82 14.66 16.39%
DY 5.30 0.00 2.27 2.08 0.00 0.00 5.46 -1.95%
P/NAPS 0.57 0.62 0.87 0.72 0.71 0.57 0.43 20.60%

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