[PJDEV] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 8.63%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 939,930 914,501 899,452 826,985 785,678 724,620 657,481 26.93%
PBT 123,820 117,681 107,167 80,200 75,480 67,873 62,087 58.50%
Tax -27,169 -25,641 -22,845 -19,594 -19,794 -17,576 -16,240 40.97%
NP 96,651 92,040 84,322 60,606 55,686 50,297 45,847 64.48%
-
NP to SH 96,961 92,362 84,631 60,927 56,088 50,701 46,078 64.28%
-
Tax Rate 21.94% 21.79% 21.32% 24.43% 26.22% 25.90% 26.16% -
Total Cost 843,279 822,461 815,130 766,379 729,992 674,323 611,634 23.90%
-
Net Worth 1,000,146 988,610 983,129 960,747 945,007 928,847 924,685 5.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 33,973 22,659 22,659 22,659 22,751 22,751 22,751 30.67%
Div Payout % 35.04% 24.53% 26.77% 37.19% 40.56% 44.87% 49.38% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,000,146 988,610 983,129 960,747 945,007 928,847 924,685 5.37%
NOSH 452,555 453,490 453,055 453,182 454,330 455,317 455,510 -0.43%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.28% 10.06% 9.37% 7.33% 7.09% 6.94% 6.97% -
ROE 9.69% 9.34% 8.61% 6.34% 5.94% 5.46% 4.98% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 207.69 201.66 198.53 182.48 172.93 159.15 144.34 27.48%
EPS 21.43 20.37 18.68 13.44 12.35 11.14 10.12 64.97%
DPS 7.50 5.00 5.00 5.00 5.00 5.00 5.00 31.06%
NAPS 2.21 2.18 2.17 2.12 2.08 2.04 2.03 5.83%
Adjusted Per Share Value based on latest NOSH - 453,182
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.68 171.90 169.07 155.45 147.68 136.21 123.59 26.92%
EPS 18.23 17.36 15.91 11.45 10.54 9.53 8.66 64.32%
DPS 6.39 4.26 4.26 4.26 4.28 4.28 4.28 30.66%
NAPS 1.88 1.8583 1.848 1.8059 1.7763 1.746 1.7381 5.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.27 1.01 0.935 0.795 0.79 0.80 -
P/RPS 0.71 0.63 0.51 0.51 0.46 0.50 0.55 18.57%
P/EPS 6.91 6.24 5.41 6.95 6.44 7.09 7.91 -8.62%
EY 14.48 16.04 18.50 14.38 15.53 14.10 12.64 9.49%
DY 5.07 3.94 4.95 5.35 6.29 6.33 6.25 -13.03%
P/NAPS 0.67 0.58 0.47 0.44 0.38 0.39 0.39 43.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 -
Price 1.60 1.55 1.23 0.915 0.98 0.78 0.85 -
P/RPS 0.77 0.77 0.62 0.50 0.57 0.49 0.59 19.44%
P/EPS 7.47 7.61 6.58 6.81 7.94 7.00 8.40 -7.53%
EY 13.39 13.14 15.19 14.69 12.60 14.28 11.90 8.18%
DY 4.69 3.23 4.07 5.46 5.10 6.41 5.88 -14.00%
P/NAPS 0.72 0.71 0.57 0.43 0.47 0.38 0.42 43.28%

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