[PJDEV] QoQ Cumulative Quarter Result on 31-Dec-2015

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- 102.74%
YoY- -43.58%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 541,026 374,319 191,208 427,549 210,946 906,970 718,072 -17.15%
PBT 22,254 19,547 12,565 48,729 24,616 127,613 113,292 -66.10%
Tax -8,714 -6,251 -3,985 -13,526 -7,238 -40,484 -31,640 -57.56%
NP 13,540 13,296 8,580 35,203 17,378 87,129 81,652 -69.71%
-
NP to SH 14,020 13,488 8,699 35,445 17,483 87,326 81,579 -68.98%
-
Tax Rate 39.16% 31.98% 31.72% 27.76% 29.40% 31.72% 27.93% -
Total Cost 527,486 361,023 182,628 392,346 193,568 819,841 636,420 -11.73%
-
Net Worth 1,208,440 1,217,593 1,221,004 1,174,805 1,098,530 1,202,937 1,193,177 0.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,462 10,496 - 25,102 11,686 29,395 18,078 -30.48%
Div Payout % 74.63% 77.82% - 70.82% 66.84% 33.66% 22.16% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,208,440 1,217,593 1,221,004 1,174,805 1,098,530 1,202,937 1,193,177 0.84%
NOSH 523,134 524,824 524,036 502,053 467,459 452,232 451,961 10.21%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.50% 3.55% 4.49% 8.23% 8.24% 9.61% 11.37% -
ROE 1.16% 1.11% 0.71% 3.02% 1.59% 7.26% 6.84% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.42 71.32 36.49 85.16 45.13 200.55 158.88 -24.83%
EPS 2.68 2.57 1.66 7.06 3.74 19.31 18.05 -71.86%
DPS 2.00 2.00 0.00 5.00 2.50 6.50 4.00 -36.92%
NAPS 2.31 2.32 2.33 2.34 2.35 2.66 2.64 -8.49%
Adjusted Per Share Value based on latest NOSH - 541,024
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 101.70 70.36 35.94 80.37 39.65 170.48 134.98 -17.15%
EPS 2.64 2.54 1.64 6.66 3.29 16.41 15.33 -68.94%
DPS 1.97 1.97 0.00 4.72 2.20 5.53 3.40 -30.42%
NAPS 2.2715 2.2887 2.2951 2.2083 2.0649 2.2612 2.2428 0.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.51 1.39 1.43 1.41 1.50 1.49 1.53 -
P/RPS 1.46 1.95 3.92 1.66 0.00 0.74 0.96 32.14%
P/EPS 56.34 54.09 86.14 19.97 0.00 7.72 8.48 252.19%
EY 1.77 1.85 1.16 5.01 0.00 12.96 11.80 -71.67%
DY 1.32 1.44 0.00 3.55 0.00 4.36 2.61 -36.44%
P/NAPS 0.65 0.60 0.61 0.60 0.75 0.56 0.58 7.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 19/08/16 16/05/16 25/02/16 18/11/15 28/08/15 19/05/15 -
Price 1.50 1.31 1.33 1.35 1.47 1.55 1.50 -
P/RPS 1.45 1.84 3.65 1.59 0.00 0.77 0.94 33.39%
P/EPS 55.97 50.97 80.12 19.12 0.00 8.03 8.31 255.40%
EY 1.79 1.96 1.25 5.23 0.00 12.46 12.03 -71.82%
DY 1.33 1.53 0.00 3.70 0.00 4.19 2.67 -37.08%
P/NAPS 0.65 0.56 0.57 0.58 0.74 0.58 0.57 9.12%

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