[PJDEV] QoQ Cumulative Quarter Result on 31-Dec-2014

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- 107.79%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 210,946 906,970 718,072 488,871 248,468 1,169,502 705,502 -55.25%
PBT 24,616 127,613 113,292 84,879 39,207 266,566 95,519 -59.46%
Tax -7,238 -40,484 -31,640 -22,065 -8,982 -52,345 -19,664 -48.60%
NP 17,378 87,129 81,652 62,814 30,225 214,221 75,855 -62.52%
-
NP to SH 17,483 87,326 81,579 62,818 30,232 223,999 75,888 -62.38%
-
Tax Rate 29.40% 31.72% 27.93% 26.00% 22.91% 19.64% 20.59% -
Total Cost 193,568 819,841 636,420 426,057 218,243 955,281 629,647 -54.41%
-
Net Worth 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 6.36%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,686 29,395 18,078 18,064 - 22,639 11,326 2.10%
Div Payout % 66.84% 33.66% 22.16% 28.76% - 10.11% 14.93% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1,001,268 6.36%
NOSH 467,459 452,232 451,961 451,603 451,223 452,797 453,062 2.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.24% 9.61% 11.37% 12.85% 12.16% 18.32% 10.75% -
ROE 1.59% 7.26% 6.84% 5.27% 2.59% 19.48% 7.58% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.13 200.55 158.88 108.25 55.07 258.28 155.72 -56.17%
EPS 3.74 19.31 18.05 13.91 6.70 49.47 16.75 -63.16%
DPS 2.50 6.50 4.00 4.00 0.00 5.00 2.50 0.00%
NAPS 2.35 2.66 2.64 2.64 2.59 2.54 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 451,955
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.65 170.48 134.98 91.89 46.70 219.83 132.61 -55.25%
EPS 3.29 16.41 15.33 11.81 5.68 42.11 14.26 -62.34%
DPS 2.20 5.53 3.40 3.40 0.00 4.26 2.13 2.17%
NAPS 2.0649 2.2612 2.2428 2.241 2.1967 2.1619 1.8821 6.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.49 1.53 1.43 1.99 1.65 1.48 -
P/RPS 0.00 0.74 0.96 1.32 3.61 0.64 0.95 -
P/EPS 0.00 7.72 8.48 10.28 29.70 3.34 8.84 -
EY 0.00 12.96 11.80 9.73 3.37 29.98 11.32 -
DY 0.00 4.36 2.61 2.80 0.00 3.03 1.69 -
P/NAPS 0.75 0.56 0.58 0.54 0.77 0.65 0.67 7.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 -
Price 1.47 1.55 1.50 1.51 1.61 2.20 1.60 -
P/RPS 0.00 0.77 0.94 1.39 2.92 0.85 1.03 -
P/EPS 0.00 8.03 8.31 10.86 24.03 4.45 9.55 -
EY 0.00 12.46 12.03 9.21 4.16 22.49 10.47 -
DY 0.00 4.19 2.67 2.65 0.00 2.27 1.56 -
P/NAPS 0.74 0.58 0.57 0.57 0.62 0.87 0.72 1.84%

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