[PJDEV] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -50.1%
YoY- 354.0%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,169,502 705,502 477,767 236,132 826,985 592,557 390,251 108.27%
PBT 266,566 95,519 68,434 36,129 80,200 51,899 30,953 321.80%
Tax -52,345 -19,664 -13,113 -5,734 -19,594 -12,089 -7,066 281.41%
NP 214,221 75,855 55,321 30,395 60,606 39,810 23,887 333.38%
-
NP to SH 223,999 75,888 55,342 30,400 60,927 39,854 23,907 346.26%
-
Tax Rate 19.64% 20.59% 19.16% 15.87% 24.43% 23.29% 22.83% -
Total Cost 955,281 629,647 422,446 205,737 766,379 552,747 366,364 89.77%
-
Net Worth 1,150,105 1,001,268 988,088 983,129 963,200 946,304 928,957 15.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,639 11,326 - - 22,717 - - -
Div Payout % 10.11% 14.93% - - 37.29% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,150,105 1,001,268 988,088 983,129 963,200 946,304 928,957 15.34%
NOSH 452,797 453,062 453,251 453,055 454,340 454,954 455,371 -0.37%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.32% 10.75% 11.58% 12.87% 7.33% 6.72% 6.12% -
ROE 19.48% 7.58% 5.60% 3.09% 6.33% 4.21% 2.57% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 258.28 155.72 105.41 52.12 182.02 130.25 85.70 109.06%
EPS 49.47 16.75 12.21 6.71 13.41 8.76 5.25 347.96%
DPS 5.00 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.54 2.21 2.18 2.17 2.12 2.08 2.04 15.78%
Adjusted Per Share Value based on latest NOSH - 453,055
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 219.83 132.61 89.81 44.39 155.45 111.38 73.36 108.26%
EPS 42.11 14.26 10.40 5.71 11.45 7.49 4.49 346.55%
DPS 4.26 2.13 0.00 0.00 4.27 0.00 0.00 -
NAPS 2.1619 1.8821 1.8573 1.848 1.8105 1.7788 1.7462 15.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.65 1.48 1.27 1.01 0.935 0.795 0.79 -
P/RPS 0.64 0.95 1.20 1.94 0.51 0.61 0.92 -21.54%
P/EPS 3.34 8.84 10.40 15.05 6.97 9.08 15.05 -63.44%
EY 29.98 11.32 9.61 6.64 14.34 11.02 6.65 173.65%
DY 3.03 1.69 0.00 0.00 5.35 0.00 0.00 -
P/NAPS 0.65 0.67 0.58 0.47 0.44 0.38 0.39 40.70%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 -
Price 2.20 1.60 1.55 1.23 0.915 0.98 0.78 -
P/RPS 0.85 1.03 1.47 2.36 0.50 0.75 0.91 -4.45%
P/EPS 4.45 9.55 12.69 18.33 6.82 11.19 14.86 -55.33%
EY 22.49 10.47 7.88 5.46 14.66 8.94 6.73 124.01%
DY 2.27 1.56 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 0.87 0.72 0.71 0.57 0.43 0.47 0.38 73.97%

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