[PJDEV] QoQ Quarter Result on 30-Sep-2014

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -79.59%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 188,898 229,201 240,403 248,468 464,000 227,735 241,635 -15.17%
PBT 14,321 28,413 45,672 39,207 171,047 27,085 32,305 -41.94%
Tax -8,844 -9,575 -13,083 -8,982 -32,681 -6,551 -7,379 12.86%
NP 5,477 18,838 32,589 30,225 138,366 20,534 24,926 -63.68%
-
NP to SH 5,747 18,761 32,586 30,232 148,111 20,546 24,942 -62.51%
-
Tax Rate 61.76% 33.70% 28.65% 22.91% 19.11% 24.19% 22.84% -
Total Cost 183,421 210,363 207,814 218,243 325,634 207,201 216,709 -10.54%
-
Net Worth 1,213,255 1,196,353 1,193,162 1,168,669 1,149,761 1,000,146 988,610 14.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,402 - 18,078 - 11,316 11,313 - -
Div Payout % 198.41% - 55.48% - 7.64% 55.07% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,213,255 1,196,353 1,193,162 1,168,669 1,149,761 1,000,146 988,610 14.66%
NOSH 456,111 453,164 451,955 451,223 452,661 452,555 453,490 0.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.90% 8.22% 13.56% 12.16% 29.82% 9.02% 10.32% -
ROE 0.47% 1.57% 2.73% 2.59% 12.88% 2.05% 2.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.41 50.58 53.19 55.07 102.50 50.32 53.28 -15.50%
EPS 1.26 4.14 7.21 6.70 32.72 4.54 5.50 -62.66%
DPS 2.50 0.00 4.00 0.00 2.50 2.50 0.00 -
NAPS 2.66 2.64 2.64 2.59 2.54 2.21 2.18 14.22%
Adjusted Per Share Value based on latest NOSH - 451,223
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.51 43.08 45.19 46.70 87.22 42.81 45.42 -15.17%
EPS 1.08 3.53 6.13 5.68 27.84 3.86 4.69 -62.53%
DPS 2.14 0.00 3.40 0.00 2.13 2.13 0.00 -
NAPS 2.2806 2.2488 2.2428 2.1967 2.1612 1.88 1.8583 14.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.49 1.53 1.43 1.99 1.65 1.48 1.27 -
P/RPS 3.60 3.03 2.69 3.61 1.61 2.94 2.38 31.87%
P/EPS 118.25 36.96 19.83 29.70 5.04 32.60 23.09 198.00%
EY 0.85 2.71 5.04 3.37 19.83 3.07 4.33 -66.32%
DY 1.68 0.00 2.80 0.00 1.52 1.69 0.00 -
P/NAPS 0.56 0.58 0.54 0.77 0.65 0.67 0.58 -2.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 -
Price 1.55 1.50 1.51 1.61 2.20 1.60 1.55 -
P/RPS 3.74 2.97 2.84 2.92 2.15 3.18 2.91 18.26%
P/EPS 123.02 36.23 20.94 24.03 6.72 35.24 28.18 167.83%
EY 0.81 2.76 4.77 4.16 14.87 2.84 3.55 -62.76%
DY 1.61 0.00 2.65 0.00 1.14 1.56 0.00 -
P/NAPS 0.58 0.57 0.57 0.62 0.87 0.72 0.71 -12.64%

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