[PJDEV] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 29.87%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 427,549 210,946 906,970 718,072 488,871 248,468 1,169,502 -48.77%
PBT 48,729 24,616 127,613 113,292 84,879 39,207 266,566 -67.69%
Tax -13,526 -7,238 -40,484 -31,640 -22,065 -8,982 -52,345 -59.33%
NP 35,203 17,378 87,129 81,652 62,814 30,225 214,221 -69.89%
-
NP to SH 35,445 17,483 87,326 81,579 62,818 30,232 223,999 -70.64%
-
Tax Rate 27.76% 29.40% 31.72% 27.93% 26.00% 22.91% 19.64% -
Total Cost 392,346 193,568 819,841 636,420 426,057 218,243 955,281 -44.65%
-
Net Worth 1,174,805 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 25,102 11,686 29,395 18,078 18,064 - 22,639 7.10%
Div Payout % 70.82% 66.84% 33.66% 22.16% 28.76% - 10.11% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,174,805 1,098,530 1,202,937 1,193,177 1,192,232 1,168,669 1,150,105 1.42%
NOSH 502,053 467,459 452,232 451,961 451,603 451,223 452,797 7.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.23% 8.24% 9.61% 11.37% 12.85% 12.16% 18.32% -
ROE 3.02% 1.59% 7.26% 6.84% 5.27% 2.59% 19.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.16 45.13 200.55 158.88 108.25 55.07 258.28 -52.17%
EPS 7.06 3.74 19.31 18.05 13.91 6.70 49.47 -72.59%
DPS 5.00 2.50 6.50 4.00 4.00 0.00 5.00 0.00%
NAPS 2.34 2.35 2.66 2.64 2.64 2.59 2.54 -5.30%
Adjusted Per Share Value based on latest NOSH - 453,164
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.37 39.65 170.48 134.98 91.89 46.70 219.83 -48.77%
EPS 6.66 3.29 16.41 15.33 11.81 5.68 42.11 -70.65%
DPS 4.72 2.20 5.53 3.40 3.40 0.00 4.26 7.05%
NAPS 2.2083 2.0649 2.2612 2.2428 2.241 2.1967 2.1619 1.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.41 1.50 1.49 1.53 1.43 1.99 1.65 -
P/RPS 1.66 0.00 0.74 0.96 1.32 3.61 0.64 88.45%
P/EPS 19.97 0.00 7.72 8.48 10.28 29.70 3.34 228.35%
EY 5.01 0.00 12.96 11.80 9.73 3.37 29.98 -69.56%
DY 3.55 0.00 4.36 2.61 2.80 0.00 3.03 11.10%
P/NAPS 0.60 0.75 0.56 0.58 0.54 0.77 0.65 -5.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 -
Price 1.35 1.47 1.55 1.50 1.51 1.61 2.20 -
P/RPS 1.59 0.00 0.77 0.94 1.39 2.92 0.85 51.64%
P/EPS 19.12 0.00 8.03 8.31 10.86 24.03 4.45 163.59%
EY 5.23 0.00 12.46 12.03 9.21 4.16 22.49 -62.08%
DY 3.70 0.00 4.19 2.67 2.65 0.00 2.27 38.37%
P/NAPS 0.58 0.74 0.58 0.57 0.57 0.62 0.87 -23.62%

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