[PJDEV] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -13.42%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 427,549 1,265,676 906,970 957,429 977,742 993,872 1,169,502 -48.77%
PBT 48,729 147,696 127,613 151,056 169,758 156,828 266,566 -67.69%
Tax -13,526 -43,428 -40,484 -42,186 -44,130 -35,928 -52,345 -59.33%
NP 35,203 104,268 87,129 108,869 125,628 120,900 214,221 -69.89%
-
NP to SH 35,445 104,898 87,326 108,772 125,636 120,928 223,999 -70.64%
-
Tax Rate 27.76% 29.40% 31.72% 27.93% 26.00% 22.91% 19.64% -
Total Cost 392,346 1,161,408 819,841 848,560 852,114 872,972 955,281 -44.65%
-
Net Worth 1,174,805 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 25,102 70,118 29,395 24,104 36,128 - 22,639 7.10%
Div Payout % 70.82% 66.84% 33.66% 22.16% 28.76% - 10.11% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,174,805 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1.42%
NOSH 502,053 467,459 452,232 451,961 451,603 451,223 452,797 7.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.23% 8.24% 9.61% 11.37% 12.85% 12.16% 18.32% -
ROE 3.02% 9.55% 7.26% 9.12% 10.54% 10.35% 19.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.16 270.76 200.55 211.84 216.50 220.26 258.28 -52.17%
EPS 7.06 22.44 19.31 24.07 27.82 26.80 49.47 -72.59%
DPS 5.00 15.00 6.50 5.33 8.00 0.00 5.00 0.00%
NAPS 2.34 2.35 2.66 2.64 2.64 2.59 2.54 -5.30%
Adjusted Per Share Value based on latest NOSH - 453,164
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.37 237.91 170.48 179.97 183.79 186.82 219.83 -48.77%
EPS 6.66 19.72 16.41 20.45 23.62 22.73 42.11 -70.65%
DPS 4.72 13.18 5.53 4.53 6.79 0.00 4.26 7.05%
NAPS 2.2083 2.0649 2.2612 2.2428 2.241 2.1967 2.1619 1.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.41 1.50 1.49 1.53 1.43 1.99 1.65 -
P/RPS 1.66 0.00 0.74 0.72 0.66 0.90 0.64 88.45%
P/EPS 19.97 0.00 7.72 6.36 5.14 7.43 3.34 228.35%
EY 5.01 0.00 12.96 15.73 19.45 13.47 29.98 -69.56%
DY 3.55 0.00 4.36 3.49 5.59 0.00 3.03 11.10%
P/NAPS 0.60 0.75 0.56 0.58 0.54 0.77 0.65 -5.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 -
Price 1.35 1.47 1.55 1.50 1.51 1.61 2.20 -
P/RPS 1.59 0.00 0.77 0.71 0.70 0.73 0.85 51.64%
P/EPS 19.12 0.00 8.03 6.23 5.43 6.01 4.45 163.59%
EY 5.23 0.00 12.46 16.04 18.42 16.65 22.49 -62.08%
DY 3.70 0.00 4.19 3.56 5.30 0.00 2.27 38.37%
P/NAPS 0.58 0.74 0.58 0.57 0.57 0.62 0.87 -23.62%

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