[PJDEV] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 195.17%
YoY- 267.65%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 718,072 488,871 248,468 1,169,502 705,502 477,767 236,132 110.04%
PBT 113,292 84,879 39,207 266,566 95,519 68,434 36,129 114.38%
Tax -31,640 -22,065 -8,982 -52,345 -19,664 -13,113 -5,734 212.58%
NP 81,652 62,814 30,225 214,221 75,855 55,321 30,395 93.36%
-
NP to SH 81,579 62,818 30,232 223,999 75,888 55,342 30,400 93.22%
-
Tax Rate 27.93% 26.00% 22.91% 19.64% 20.59% 19.16% 15.87% -
Total Cost 636,420 426,057 218,243 955,281 629,647 422,446 205,737 112.44%
-
Net Worth 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 988,088 983,129 13.79%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 18,078 18,064 - 22,639 11,326 - - -
Div Payout % 22.16% 28.76% - 10.11% 14.93% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 988,088 983,129 13.79%
NOSH 451,961 451,603 451,223 452,797 453,062 453,251 453,055 -0.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.37% 12.85% 12.16% 18.32% 10.75% 11.58% 12.87% -
ROE 6.84% 5.27% 2.59% 19.48% 7.58% 5.60% 3.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 158.88 108.25 55.07 258.28 155.72 105.41 52.12 110.38%
EPS 18.05 13.91 6.70 49.47 16.75 12.21 6.71 93.53%
DPS 4.00 4.00 0.00 5.00 2.50 0.00 0.00 -
NAPS 2.64 2.64 2.59 2.54 2.21 2.18 2.17 13.97%
Adjusted Per Share Value based on latest NOSH - 452,661
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 134.98 91.89 46.70 219.83 132.61 89.81 44.39 110.03%
EPS 15.33 11.81 5.68 42.11 14.26 10.40 5.71 93.28%
DPS 3.40 3.40 0.00 4.26 2.13 0.00 0.00 -
NAPS 2.2428 2.241 2.1967 2.1619 1.8821 1.8573 1.848 13.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.53 1.43 1.99 1.65 1.48 1.27 1.01 -
P/RPS 0.96 1.32 3.61 0.64 0.95 1.20 1.94 -37.46%
P/EPS 8.48 10.28 29.70 3.34 8.84 10.40 15.05 -31.80%
EY 11.80 9.73 3.37 29.98 11.32 9.61 6.64 46.76%
DY 2.61 2.80 0.00 3.03 1.69 0.00 0.00 -
P/NAPS 0.58 0.54 0.77 0.65 0.67 0.58 0.47 15.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 -
Price 1.50 1.51 1.61 2.20 1.60 1.55 1.23 -
P/RPS 0.94 1.39 2.92 0.85 1.03 1.47 2.36 -45.89%
P/EPS 8.31 10.86 24.03 4.45 9.55 12.69 18.33 -41.01%
EY 12.03 9.21 4.16 22.49 10.47 7.88 5.46 69.40%
DY 2.67 2.65 0.00 2.27 1.56 0.00 0.00 -
P/NAPS 0.57 0.57 0.62 0.87 0.72 0.71 0.57 0.00%

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