[PJDEV] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 131.02%
YoY- 267.65%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 464,000 691,735 933,370 1,169,502 939,930 914,501 899,452 -35.70%
PBT 171,047 198,132 230,437 266,566 123,820 117,681 107,167 36.61%
Tax -32,681 -39,232 -46,611 -52,345 -27,169 -25,641 -22,845 26.98%
NP 138,366 158,900 183,826 214,221 96,651 92,040 84,322 39.16%
-
NP to SH 148,111 168,657 193,599 223,999 96,961 92,362 84,631 45.27%
-
Tax Rate 19.11% 19.80% 20.23% 19.64% 21.94% 21.79% 21.32% -
Total Cost 325,634 532,835 749,544 955,281 843,279 822,461 815,130 -45.78%
-
Net Worth 906,328 903,911 902,447 1,149,761 1,000,146 988,610 983,129 -5.28%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 11,316 22,630 22,630 22,630 33,973 22,659 22,659 -37.08%
Div Payout % 7.64% 13.42% 11.69% 10.10% 35.04% 24.53% 26.77% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 906,328 903,911 902,447 1,149,761 1,000,146 988,610 983,129 -5.28%
NOSH 453,164 451,955 451,223 452,661 452,555 453,490 453,055 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 29.82% 22.97% 19.69% 18.32% 10.28% 10.06% 9.37% -
ROE 16.34% 18.66% 21.45% 19.48% 9.69% 9.34% 8.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 102.39 153.05 206.85 258.36 207.69 201.66 198.53 -35.71%
EPS 32.68 37.32 42.91 49.48 21.43 20.37 18.68 45.23%
DPS 2.50 5.00 5.00 5.00 7.50 5.00 5.00 -37.03%
NAPS 2.00 2.00 2.00 2.54 2.21 2.18 2.17 -5.29%
Adjusted Per Share Value based on latest NOSH - 452,661
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.22 130.03 175.45 219.83 176.68 171.90 169.07 -35.70%
EPS 27.84 31.70 36.39 42.11 18.23 17.36 15.91 45.26%
DPS 2.13 4.25 4.25 4.25 6.39 4.26 4.26 -37.03%
NAPS 1.7036 1.6991 1.6963 2.1612 1.88 1.8583 1.848 -5.28%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.53 1.43 1.99 1.65 1.48 1.27 1.01 -
P/RPS 1.49 0.93 0.96 0.64 0.71 0.63 0.51 104.50%
P/EPS 4.68 3.83 4.64 3.33 6.91 6.24 5.41 -9.21%
EY 21.36 26.10 21.56 29.99 14.48 16.04 18.50 10.06%
DY 1.63 3.50 2.51 3.03 5.07 3.94 4.95 -52.34%
P/NAPS 0.77 0.72 1.00 0.65 0.67 0.58 0.47 39.01%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 -
Price 1.50 1.51 1.61 2.20 1.60 1.55 1.23 -
P/RPS 1.46 0.99 0.78 0.85 0.77 0.77 0.62 77.09%
P/EPS 4.59 4.05 3.75 4.45 7.47 7.61 6.58 -21.36%
EY 21.79 24.71 26.65 22.49 13.39 13.14 15.19 27.22%
DY 1.67 3.31 3.11 2.27 4.69 3.23 4.07 -44.81%
P/NAPS 0.75 0.76 0.81 0.87 0.72 0.71 0.57 20.09%

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