[PJDEV] QoQ Quarter Result on 31-Dec-2014

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- 7.79%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 210,946 188,898 229,201 240,403 248,468 464,000 227,735 -4.97%
PBT 24,616 14,321 28,413 45,672 39,207 171,047 27,085 -6.16%
Tax -7,238 -8,844 -9,575 -13,083 -8,982 -32,681 -6,551 6.86%
NP 17,378 5,477 18,838 32,589 30,225 138,366 20,534 -10.51%
-
NP to SH 17,483 5,747 18,761 32,586 30,232 148,111 20,546 -10.19%
-
Tax Rate 29.40% 61.76% 33.70% 28.65% 22.91% 19.11% 24.19% -
Total Cost 193,568 183,421 210,363 207,814 218,243 325,634 207,201 -4.43%
-
Net Worth 1,098,530 1,213,255 1,196,353 1,193,162 1,168,669 1,149,761 1,000,146 6.44%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,686 11,402 - 18,078 - 11,316 11,313 2.18%
Div Payout % 66.84% 198.41% - 55.48% - 7.64% 55.07% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,098,530 1,213,255 1,196,353 1,193,162 1,168,669 1,149,761 1,000,146 6.44%
NOSH 467,459 456,111 453,164 451,955 451,223 452,661 452,555 2.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.24% 2.90% 8.22% 13.56% 12.16% 29.82% 9.02% -
ROE 1.59% 0.47% 1.57% 2.73% 2.59% 12.88% 2.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.13 41.41 50.58 53.19 55.07 102.50 50.32 -6.99%
EPS 3.74 1.26 4.14 7.21 6.70 32.72 4.54 -12.11%
DPS 2.50 2.50 0.00 4.00 0.00 2.50 2.50 0.00%
NAPS 2.35 2.66 2.64 2.64 2.59 2.54 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 451,955
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.65 35.51 43.08 45.19 46.70 87.22 42.81 -4.97%
EPS 3.29 1.08 3.53 6.13 5.68 27.84 3.86 -10.09%
DPS 2.20 2.14 0.00 3.40 0.00 2.13 2.13 2.17%
NAPS 2.0649 2.2806 2.2488 2.2428 2.1967 2.1612 1.88 6.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.49 1.53 1.43 1.99 1.65 1.48 -
P/RPS 0.00 3.60 3.03 2.69 3.61 1.61 2.94 -
P/EPS 0.00 118.25 36.96 19.83 29.70 5.04 32.60 -
EY 0.00 0.85 2.71 5.04 3.37 19.83 3.07 -
DY 0.00 1.68 0.00 2.80 0.00 1.52 1.69 -
P/NAPS 0.75 0.56 0.58 0.54 0.77 0.65 0.67 7.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 -
Price 1.47 1.55 1.50 1.51 1.61 2.20 1.60 -
P/RPS 0.00 3.74 2.97 2.84 2.92 2.15 3.18 -
P/EPS 0.00 123.02 36.23 20.94 24.03 6.72 35.24 -
EY 0.00 0.81 2.76 4.77 4.16 14.87 2.84 -
DY 0.00 1.61 0.00 2.65 0.00 1.14 1.56 -
P/NAPS 0.74 0.58 0.57 0.57 0.62 0.87 0.72 1.84%

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