[PJDEV] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 157.03%
YoY- 36.73%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 236,132 234,428 202,306 226,586 163,665 193,121 141,248 40.81%
PBT 36,129 28,301 20,946 21,791 9,162 23,581 13,339 94.18%
Tax -5,734 -7,505 -5,023 -4,583 -2,483 -7,705 -2,805 61.00%
NP 30,395 20,796 15,923 17,208 6,679 15,876 10,534 102.54%
-
NP to SH 30,400 21,073 15,947 17,211 6,696 16,017 10,560 102.23%
-
Tax Rate 15.87% 26.52% 23.98% 21.03% 27.10% 32.67% 21.03% -
Total Cost 205,737 213,632 186,383 209,378 156,986 177,245 130,714 35.27%
-
Net Worth 983,129 960,747 945,007 928,847 924,685 919,157 905,793 5.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 22,659 - - - 22,751 - -
Div Payout % - 107.53% - - - 142.05% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 983,129 960,747 945,007 928,847 924,685 919,157 905,793 5.60%
NOSH 453,055 453,182 454,330 455,317 455,510 455,028 455,172 -0.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.87% 8.87% 7.87% 7.59% 4.08% 8.22% 7.46% -
ROE 3.09% 2.19% 1.69% 1.85% 0.72% 1.74% 1.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.12 51.73 44.53 49.76 35.93 42.44 31.03 41.25%
EPS 6.71 4.65 3.51 3.78 1.47 3.52 2.32 102.86%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.17 2.12 2.08 2.04 2.03 2.02 1.99 5.93%
Adjusted Per Share Value based on latest NOSH - 455,317
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.39 44.07 38.03 42.59 30.76 36.30 26.55 40.82%
EPS 5.71 3.96 3.00 3.24 1.26 3.01 1.98 102.47%
DPS 0.00 4.26 0.00 0.00 0.00 4.28 0.00 -
NAPS 1.848 1.8059 1.7763 1.746 1.7381 1.7277 1.7026 5.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 0.935 0.795 0.79 0.80 0.71 0.73 -
P/RPS 1.94 1.81 1.79 1.59 2.23 1.67 2.35 -11.98%
P/EPS 15.05 20.11 22.65 20.90 54.42 20.17 31.47 -38.81%
EY 6.64 4.97 4.42 4.78 1.84 4.96 3.18 63.29%
DY 0.00 5.35 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.47 0.44 0.38 0.39 0.39 0.35 0.37 17.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 28/08/12 30/05/12 -
Price 1.23 0.915 0.98 0.78 0.85 0.81 0.72 -
P/RPS 2.36 1.77 2.20 1.57 2.37 1.91 2.32 1.14%
P/EPS 18.33 19.68 27.92 20.63 57.82 23.01 31.03 -29.57%
EY 5.46 5.08 3.58 4.85 1.73 4.35 3.22 42.15%
DY 0.00 5.46 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.57 0.43 0.47 0.38 0.42 0.40 0.36 35.80%

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