[PJDEV] QoQ TTM Result on 30-Sep-2014

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -13.57%
YoY- 128.76%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 0 464,000 691,735 933,370 1,169,502 939,930 914,501 -
PBT 0 171,047 198,132 230,437 266,566 123,820 117,681 -
Tax 0 -32,681 -39,232 -46,611 -52,345 -27,169 -25,641 -
NP 0 138,366 158,900 183,826 214,221 96,651 92,040 -
-
NP to SH 0 148,111 168,657 193,599 223,999 96,961 92,362 -
-
Tax Rate - 19.11% 19.80% 20.23% 19.64% 21.94% 21.79% -
Total Cost 0 325,634 532,835 749,544 955,281 843,279 822,461 -
-
Net Worth 1,067,299 906,328 903,911 902,447 1,149,761 1,000,146 988,610 5.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 11,316 22,630 22,630 22,630 33,973 22,659 -
Div Payout % - 7.64% 13.42% 11.69% 10.10% 35.04% 24.53% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,067,299 906,328 903,911 902,447 1,149,761 1,000,146 988,610 5.25%
NOSH 456,111 453,164 451,955 451,223 452,661 452,555 453,490 0.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.00% 29.82% 22.97% 19.69% 18.32% 10.28% 10.06% -
ROE 0.00% 16.34% 18.66% 21.45% 19.48% 9.69% 9.34% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.00 102.39 153.05 206.85 258.36 207.69 201.66 -
EPS 0.00 32.68 37.32 42.91 49.48 21.43 20.37 -
DPS 0.00 2.50 5.00 5.00 5.00 7.50 5.00 -
NAPS 2.34 2.00 2.00 2.00 2.54 2.21 2.18 4.84%
Adjusted Per Share Value based on latest NOSH - 451,223
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.00 87.22 130.03 175.45 219.83 176.68 171.90 -
EPS 0.00 27.84 31.70 36.39 42.11 18.23 17.36 -
DPS 0.00 2.13 4.25 4.25 4.25 6.39 4.26 -
NAPS 2.0062 1.7036 1.6991 1.6963 2.1612 1.88 1.8583 5.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.49 1.53 1.43 1.99 1.65 1.48 1.27 -
P/RPS 0.00 1.49 0.93 0.96 0.64 0.71 0.63 -
P/EPS 0.00 4.68 3.83 4.64 3.33 6.91 6.24 -
EY 0.00 21.36 26.10 21.56 29.99 14.48 16.04 -
DY 0.00 1.63 3.50 2.51 3.03 5.07 3.94 -
P/NAPS 0.64 0.77 0.72 1.00 0.65 0.67 0.58 6.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 24/02/14 -
Price 1.55 1.50 1.51 1.61 2.20 1.60 1.55 -
P/RPS 0.00 1.46 0.99 0.78 0.85 0.77 0.77 -
P/EPS 0.00 4.59 4.05 3.75 4.45 7.47 7.61 -
EY 0.00 21.79 24.71 26.65 22.49 13.39 13.14 -
DY 0.00 1.67 3.31 3.11 2.27 4.69 3.23 -
P/NAPS 0.66 0.75 0.76 0.81 0.87 0.72 0.71 -4.76%

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