[PJDEV] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 620.88%
YoY- 602.85%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 229,201 240,403 248,468 464,000 227,735 241,635 236,132 -1.96%
PBT 28,413 45,672 39,207 171,047 27,085 32,305 36,129 -14.81%
Tax -9,575 -13,083 -8,982 -32,681 -6,551 -7,379 -5,734 40.79%
NP 18,838 32,589 30,225 138,366 20,534 24,926 30,395 -27.32%
-
NP to SH 18,761 32,586 30,232 148,111 20,546 24,942 30,400 -27.53%
-
Tax Rate 33.70% 28.65% 22.91% 19.11% 24.19% 22.84% 15.87% -
Total Cost 210,363 207,814 218,243 325,634 207,201 216,709 205,737 1.49%
-
Net Worth 1,196,353 1,193,162 1,168,669 1,149,761 1,000,146 988,610 983,129 13.99%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 18,078 - 11,316 11,313 - - -
Div Payout % - 55.48% - 7.64% 55.07% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,196,353 1,193,162 1,168,669 1,149,761 1,000,146 988,610 983,129 13.99%
NOSH 453,164 451,955 451,223 452,661 452,555 453,490 453,055 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.22% 13.56% 12.16% 29.82% 9.02% 10.32% 12.87% -
ROE 1.57% 2.73% 2.59% 12.88% 2.05% 2.52% 3.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.58 53.19 55.07 102.50 50.32 53.28 52.12 -1.98%
EPS 4.14 7.21 6.70 32.72 4.54 5.50 6.71 -27.54%
DPS 0.00 4.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.64 2.64 2.59 2.54 2.21 2.18 2.17 13.97%
Adjusted Per Share Value based on latest NOSH - 452,661
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.08 45.19 46.70 87.22 42.81 45.42 44.39 -1.97%
EPS 3.53 6.13 5.68 27.84 3.86 4.69 5.71 -27.45%
DPS 0.00 3.40 0.00 2.13 2.13 0.00 0.00 -
NAPS 2.2488 2.2428 2.1967 2.1612 1.88 1.8583 1.848 13.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.53 1.43 1.99 1.65 1.48 1.27 1.01 -
P/RPS 3.03 2.69 3.61 1.61 2.94 2.38 1.94 34.65%
P/EPS 36.96 19.83 29.70 5.04 32.60 23.09 15.05 82.12%
EY 2.71 5.04 3.37 19.83 3.07 4.33 6.64 -45.00%
DY 0.00 2.80 0.00 1.52 1.69 0.00 0.00 -
P/NAPS 0.58 0.54 0.77 0.65 0.67 0.58 0.47 15.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 -
Price 1.50 1.51 1.61 2.20 1.60 1.55 1.23 -
P/RPS 2.97 2.84 2.92 2.15 3.18 2.91 2.36 16.57%
P/EPS 36.23 20.94 24.03 6.72 35.24 28.18 18.33 57.56%
EY 2.76 4.77 4.16 14.87 2.84 3.55 5.46 -36.56%
DY 0.00 2.65 0.00 1.14 1.56 0.00 0.00 -
P/NAPS 0.57 0.57 0.62 0.87 0.72 0.71 0.57 0.00%

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