[PJDEV] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.34%
YoY- 51.01%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,635 236,132 234,428 202,306 226,586 163,665 193,121 16.06%
PBT 32,305 36,129 28,301 20,946 21,791 9,162 23,581 23.27%
Tax -7,379 -5,734 -7,505 -5,023 -4,583 -2,483 -7,705 -2.83%
NP 24,926 30,395 20,796 15,923 17,208 6,679 15,876 34.97%
-
NP to SH 24,942 30,400 21,073 15,947 17,211 6,696 16,017 34.24%
-
Tax Rate 22.84% 15.87% 26.52% 23.98% 21.03% 27.10% 32.67% -
Total Cost 216,709 205,737 213,632 186,383 209,378 156,986 177,245 14.29%
-
Net Worth 988,610 983,129 960,747 945,007 928,847 924,685 919,157 4.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 22,659 - - - 22,751 -
Div Payout % - - 107.53% - - - 142.05% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 988,610 983,129 960,747 945,007 928,847 924,685 919,157 4.96%
NOSH 453,490 453,055 453,182 454,330 455,317 455,510 455,028 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.32% 12.87% 8.87% 7.87% 7.59% 4.08% 8.22% -
ROE 2.52% 3.09% 2.19% 1.69% 1.85% 0.72% 1.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.28 52.12 51.73 44.53 49.76 35.93 42.44 16.32%
EPS 5.50 6.71 4.65 3.51 3.78 1.47 3.52 34.54%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.18 2.17 2.12 2.08 2.04 2.03 2.02 5.19%
Adjusted Per Share Value based on latest NOSH - 454,330
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.42 44.39 44.07 38.03 42.59 30.76 36.30 16.06%
EPS 4.69 5.71 3.96 3.00 3.24 1.26 3.01 34.29%
DPS 0.00 0.00 4.26 0.00 0.00 0.00 4.28 -
NAPS 1.8583 1.848 1.8059 1.7763 1.746 1.7381 1.7277 4.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.27 1.01 0.935 0.795 0.79 0.80 0.71 -
P/RPS 2.38 1.94 1.81 1.79 1.59 2.23 1.67 26.55%
P/EPS 23.09 15.05 20.11 22.65 20.90 54.42 20.17 9.40%
EY 4.33 6.64 4.97 4.42 4.78 1.84 4.96 -8.63%
DY 0.00 0.00 5.35 0.00 0.00 0.00 7.04 -
P/NAPS 0.58 0.47 0.44 0.38 0.39 0.39 0.35 39.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 28/08/12 -
Price 1.55 1.23 0.915 0.98 0.78 0.85 0.81 -
P/RPS 2.91 2.36 1.77 2.20 1.57 2.37 1.91 32.30%
P/EPS 28.18 18.33 19.68 27.92 20.63 57.82 23.01 14.42%
EY 3.55 5.46 5.08 3.58 4.85 1.73 4.35 -12.63%
DY 0.00 0.00 5.46 0.00 0.00 0.00 6.17 -
P/NAPS 0.71 0.57 0.43 0.47 0.38 0.42 0.40 46.44%

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