[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 37.13%
YoY- 90.42%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 488,871 248,468 1,169,502 705,502 477,767 236,132 826,985 -29.49%
PBT 84,879 39,207 266,566 95,519 68,434 36,129 80,200 3.84%
Tax -22,065 -8,982 -52,345 -19,664 -13,113 -5,734 -19,594 8.21%
NP 62,814 30,225 214,221 75,855 55,321 30,395 60,606 2.40%
-
NP to SH 62,818 30,232 223,999 75,888 55,342 30,400 60,927 2.05%
-
Tax Rate 26.00% 22.91% 19.64% 20.59% 19.16% 15.87% 24.43% -
Total Cost 426,057 218,243 955,281 629,647 422,446 205,737 766,379 -32.31%
-
Net Worth 1,192,232 1,168,669 1,150,105 1,001,268 988,088 983,129 963,200 15.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 18,064 - 22,639 11,326 - - 22,717 -14.13%
Div Payout % 28.76% - 10.11% 14.93% - - 37.29% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,192,232 1,168,669 1,150,105 1,001,268 988,088 983,129 963,200 15.23%
NOSH 451,603 451,223 452,797 453,062 453,251 453,055 454,340 -0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.85% 12.16% 18.32% 10.75% 11.58% 12.87% 7.33% -
ROE 5.27% 2.59% 19.48% 7.58% 5.60% 3.09% 6.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 108.25 55.07 258.28 155.72 105.41 52.12 182.02 -29.21%
EPS 13.91 6.70 49.47 16.75 12.21 6.71 13.41 2.46%
DPS 4.00 0.00 5.00 2.50 0.00 0.00 5.00 -13.78%
NAPS 2.64 2.59 2.54 2.21 2.18 2.17 2.12 15.70%
Adjusted Per Share Value based on latest NOSH - 452,555
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 91.89 46.70 219.83 132.61 89.81 44.39 155.45 -29.49%
EPS 11.81 5.68 42.11 14.26 10.40 5.71 11.45 2.07%
DPS 3.40 0.00 4.26 2.13 0.00 0.00 4.27 -14.05%
NAPS 2.241 2.1967 2.1619 1.8821 1.8573 1.848 1.8105 15.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.99 1.65 1.48 1.27 1.01 0.935 -
P/RPS 1.32 3.61 0.64 0.95 1.20 1.94 0.51 88.18%
P/EPS 10.28 29.70 3.34 8.84 10.40 15.05 6.97 29.47%
EY 9.73 3.37 29.98 11.32 9.61 6.64 14.34 -22.72%
DY 2.80 0.00 3.03 1.69 0.00 0.00 5.35 -34.97%
P/NAPS 0.54 0.77 0.65 0.67 0.58 0.47 0.44 14.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 -
Price 1.51 1.61 2.20 1.60 1.55 1.23 0.915 -
P/RPS 1.39 2.92 0.85 1.03 1.47 2.36 0.50 97.34%
P/EPS 10.86 24.03 4.45 9.55 12.69 18.33 6.82 36.24%
EY 9.21 4.16 22.49 10.47 7.88 5.46 14.66 -26.58%
DY 2.65 0.00 2.27 1.56 0.00 0.00 5.46 -38.15%
P/NAPS 0.57 0.62 0.87 0.72 0.71 0.57 0.43 20.60%

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