[PJDEV] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -42.43%
YoY- -8.69%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 211,967 210,946 188,898 229,201 240,403 248,468 464,000 -40.59%
PBT 24,113 24,616 14,321 28,413 45,672 39,207 171,047 -72.81%
Tax -6,288 -7,238 -8,844 -9,575 -13,083 -8,982 -32,681 -66.57%
NP 17,825 17,378 5,477 18,838 32,589 30,225 138,366 -74.39%
-
NP to SH 17,962 17,483 5,747 18,761 32,586 30,232 148,111 -75.40%
-
Tax Rate 26.08% 29.40% 61.76% 33.70% 28.65% 22.91% 19.11% -
Total Cost 194,142 193,568 183,421 210,363 207,814 218,243 325,634 -29.09%
-
Net Worth 1,265,996 1,098,530 1,213,255 1,196,353 1,193,162 1,168,669 1,149,761 6.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,525 11,686 11,402 - 18,078 - 11,316 12.58%
Div Payout % 75.30% 66.84% 198.41% - 55.48% - 7.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,265,996 1,098,530 1,213,255 1,196,353 1,193,162 1,168,669 1,149,761 6.61%
NOSH 541,024 467,459 456,111 453,164 451,955 451,223 452,661 12.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.41% 8.24% 2.90% 8.22% 13.56% 12.16% 29.82% -
ROE 1.42% 1.59% 0.47% 1.57% 2.73% 2.59% 12.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.18 45.13 41.41 50.58 53.19 55.07 102.50 -47.23%
EPS 3.32 3.74 1.26 4.14 7.21 6.70 32.72 -78.15%
DPS 2.50 2.50 2.50 0.00 4.00 0.00 2.50 0.00%
NAPS 2.34 2.35 2.66 2.64 2.64 2.59 2.54 -5.30%
Adjusted Per Share Value based on latest NOSH - 453,164
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.84 39.65 35.51 43.08 45.19 46.70 87.22 -40.60%
EPS 3.38 3.29 1.08 3.53 6.13 5.68 27.84 -75.38%
DPS 2.54 2.20 2.14 0.00 3.40 0.00 2.13 12.41%
NAPS 2.3797 2.0649 2.2806 2.2488 2.2428 2.1967 2.1612 6.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.41 1.50 1.49 1.53 1.43 1.99 1.65 -
P/RPS 3.60 0.00 3.60 3.03 2.69 3.61 1.61 70.74%
P/EPS 42.47 0.00 118.25 36.96 19.83 29.70 5.04 312.49%
EY 2.35 0.00 0.85 2.71 5.04 3.37 19.83 -75.77%
DY 1.77 0.00 1.68 0.00 2.80 0.00 1.52 10.65%
P/NAPS 0.60 0.75 0.56 0.58 0.54 0.77 0.65 -5.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 -
Price 1.35 1.47 1.55 1.50 1.51 1.61 2.20 -
P/RPS 3.45 0.00 3.74 2.97 2.84 2.92 2.15 36.94%
P/EPS 40.66 0.00 123.02 36.23 20.94 24.03 6.72 230.95%
EY 2.46 0.00 0.81 2.76 4.77 4.16 14.87 -69.76%
DY 1.85 0.00 1.61 0.00 2.65 0.00 1.14 37.97%
P/NAPS 0.58 0.74 0.58 0.57 0.57 0.62 0.87 -23.62%

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