[PJDEV] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 204.21%
YoY- -42.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 183,111 191,208 211,967 210,946 188,898 229,201 240,403 -16.61%
PBT 6,982 12,565 24,113 24,616 14,321 28,413 45,672 -71.44%
Tax -2,266 -3,985 -6,288 -7,238 -8,844 -9,575 -13,083 -68.96%
NP 4,716 8,580 17,825 17,378 5,477 18,838 32,589 -72.46%
-
NP to SH 4,789 8,699 17,962 17,483 5,747 18,761 32,586 -72.18%
-
Tax Rate 32.45% 31.72% 26.08% 29.40% 61.76% 33.70% 28.65% -
Total Cost 178,395 182,628 194,142 193,568 183,421 210,363 207,814 -9.68%
-
Net Worth 1,220,931 1,221,004 1,265,996 1,098,530 1,213,255 1,196,353 1,193,162 1.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,525 - 13,525 11,686 11,402 - 18,078 -30.29%
Div Payout % 219.78% - 75.30% 66.84% 198.41% - 55.48% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,220,931 1,221,004 1,265,996 1,098,530 1,213,255 1,196,353 1,193,162 1.54%
NOSH 526,263 524,036 541,024 467,459 456,111 453,164 451,955 10.69%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.58% 4.49% 8.41% 8.24% 2.90% 8.22% 13.56% -
ROE 0.39% 0.71% 1.42% 1.59% 0.47% 1.57% 2.73% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.79 36.49 39.18 45.13 41.41 50.58 53.19 -24.66%
EPS 0.91 1.66 3.32 3.74 1.26 4.14 7.21 -74.87%
DPS 2.00 0.00 2.50 2.50 2.50 0.00 4.00 -37.03%
NAPS 2.32 2.33 2.34 2.35 2.66 2.64 2.64 -8.26%
Adjusted Per Share Value based on latest NOSH - 467,459
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.42 35.94 39.84 39.65 35.51 43.08 45.19 -16.61%
EPS 0.90 1.64 3.38 3.29 1.08 3.53 6.13 -72.20%
DPS 1.98 0.00 2.54 2.20 2.14 0.00 3.40 -30.28%
NAPS 2.295 2.2951 2.3797 2.0649 2.2806 2.2488 2.2428 1.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.39 1.43 1.41 1.50 1.49 1.53 1.43 -
P/RPS 3.99 3.92 3.60 0.00 3.60 3.03 2.69 30.09%
P/EPS 152.75 86.14 42.47 0.00 118.25 36.96 19.83 290.52%
EY 0.65 1.16 2.35 0.00 0.85 2.71 5.04 -74.50%
DY 1.44 0.00 1.77 0.00 1.68 0.00 2.80 -35.83%
P/NAPS 0.60 0.61 0.60 0.75 0.56 0.58 0.54 7.28%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 16/05/16 25/02/16 18/11/15 28/08/15 19/05/15 13/02/15 -
Price 1.31 1.33 1.35 1.47 1.55 1.50 1.51 -
P/RPS 3.76 3.65 3.45 0.00 3.74 2.97 2.84 20.59%
P/EPS 143.96 80.12 40.66 0.00 123.02 36.23 20.94 261.98%
EY 0.69 1.25 2.46 0.00 0.81 2.76 4.77 -72.47%
DY 1.53 0.00 1.85 0.00 1.61 0.00 2.65 -30.68%
P/NAPS 0.56 0.57 0.58 0.74 0.58 0.57 0.57 -1.17%

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