[PJDEV] QoQ Cumulative Quarter Result on 30-Sep-2014

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -86.5%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 906,970 718,072 488,871 248,468 1,169,502 705,502 477,767 53.49%
PBT 127,613 113,292 84,879 39,207 266,566 95,519 68,434 51.67%
Tax -40,484 -31,640 -22,065 -8,982 -52,345 -19,664 -13,113 112.46%
NP 87,129 81,652 62,814 30,225 214,221 75,855 55,321 35.48%
-
NP to SH 87,326 81,579 62,818 30,232 223,999 75,888 55,342 35.65%
-
Tax Rate 31.72% 27.93% 26.00% 22.91% 19.64% 20.59% 19.16% -
Total Cost 819,841 636,420 426,057 218,243 955,281 629,647 422,446 55.77%
-
Net Worth 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 988,088 14.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 29,395 18,078 18,064 - 22,639 11,326 - -
Div Payout % 33.66% 22.16% 28.76% - 10.11% 14.93% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 988,088 14.05%
NOSH 452,232 451,961 451,603 451,223 452,797 453,062 453,251 -0.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.61% 11.37% 12.85% 12.16% 18.32% 10.75% 11.58% -
ROE 7.26% 6.84% 5.27% 2.59% 19.48% 7.58% 5.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 200.55 158.88 108.25 55.07 258.28 155.72 105.41 53.72%
EPS 19.31 18.05 13.91 6.70 49.47 16.75 12.21 35.85%
DPS 6.50 4.00 4.00 0.00 5.00 2.50 0.00 -
NAPS 2.66 2.64 2.64 2.59 2.54 2.21 2.18 14.22%
Adjusted Per Share Value based on latest NOSH - 451,223
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 170.48 134.98 91.89 46.70 219.83 132.61 89.81 53.48%
EPS 16.41 15.33 11.81 5.68 42.11 14.26 10.40 35.64%
DPS 5.53 3.40 3.40 0.00 4.26 2.13 0.00 -
NAPS 2.2612 2.2428 2.241 2.1967 2.1619 1.8821 1.8573 14.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.49 1.53 1.43 1.99 1.65 1.48 1.27 -
P/RPS 0.74 0.96 1.32 3.61 0.64 0.95 1.20 -27.61%
P/EPS 7.72 8.48 10.28 29.70 3.34 8.84 10.40 -18.06%
EY 12.96 11.80 9.73 3.37 29.98 11.32 9.61 22.13%
DY 4.36 2.61 2.80 0.00 3.03 1.69 0.00 -
P/NAPS 0.56 0.58 0.54 0.77 0.65 0.67 0.58 -2.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 -
Price 1.55 1.50 1.51 1.61 2.20 1.60 1.55 -
P/RPS 0.77 0.94 1.39 2.92 0.85 1.03 1.47 -35.09%
P/EPS 8.03 8.31 10.86 24.03 4.45 9.55 12.69 -26.35%
EY 12.46 12.03 9.21 4.16 22.49 10.47 7.88 35.83%
DY 4.19 2.67 2.65 0.00 2.27 1.56 0.00 -
P/NAPS 0.58 0.57 0.57 0.62 0.87 0.72 0.71 -12.64%

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