[PJDEV] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -6.42%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 657,481 638,892 606,102 613,925 600,308 591,263 617,305 4.28%
PBT 62,087 69,045 68,436 78,392 84,286 79,865 79,187 -14.93%
Tax -16,240 -16,978 -18,479 -22,472 -24,821 -24,393 -23,860 -22.56%
NP 45,847 52,067 49,957 55,920 59,465 55,472 55,327 -11.74%
-
NP to SH 46,078 52,282 50,563 57,030 60,940 56,988 56,152 -12.31%
-
Tax Rate 26.16% 24.59% 27.00% 28.67% 29.45% 30.54% 30.13% -
Total Cost 611,634 586,825 556,145 558,005 540,843 535,791 561,978 5.79%
-
Net Worth 924,685 919,157 905,793 903,052 902,544 891,830 883,218 3.09%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 22,751 22,751 22,750 22,750 22,750 22,750 22,798 -0.13%
Div Payout % 49.38% 43.52% 44.99% 39.89% 37.33% 39.92% 40.60% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 924,685 919,157 905,793 903,052 902,544 891,830 883,218 3.09%
NOSH 455,510 455,028 455,172 456,086 455,830 455,015 455,267 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.97% 8.15% 8.24% 9.11% 9.91% 9.38% 8.96% -
ROE 4.98% 5.69% 5.58% 6.32% 6.75% 6.39% 6.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 144.34 140.41 133.16 134.61 131.70 129.94 135.59 4.24%
EPS 10.12 11.49 11.11 12.50 13.37 12.52 12.33 -12.30%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.03 2.02 1.99 1.98 1.98 1.96 1.94 3.06%
Adjusted Per Share Value based on latest NOSH - 456,086
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 123.59 120.09 113.93 115.40 112.84 111.14 116.03 4.28%
EPS 8.66 9.83 9.50 10.72 11.45 10.71 10.55 -12.29%
DPS 4.28 4.28 4.28 4.28 4.28 4.28 4.29 -0.15%
NAPS 1.7381 1.7277 1.7026 1.6975 1.6965 1.6764 1.6602 3.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.71 0.73 0.73 0.66 0.78 0.78 -
P/RPS 0.55 0.51 0.55 0.54 0.50 0.60 0.58 -3.46%
P/EPS 7.91 6.18 6.57 5.84 4.94 6.23 6.32 16.09%
EY 12.64 16.18 15.22 17.13 20.26 16.06 15.81 -13.82%
DY 6.25 7.04 6.85 6.85 7.58 6.41 6.41 -1.66%
P/NAPS 0.39 0.35 0.37 0.37 0.33 0.40 0.40 -1.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 30/05/12 23/02/12 24/11/11 22/08/11 31/05/11 -
Price 0.85 0.81 0.72 0.75 0.76 0.69 0.75 -
P/RPS 0.59 0.58 0.54 0.56 0.58 0.53 0.55 4.77%
P/EPS 8.40 7.05 6.48 6.00 5.68 5.51 6.08 23.97%
EY 11.90 14.18 15.43 16.67 17.59 18.15 16.45 -19.36%
DY 5.88 6.17 6.94 6.67 6.58 7.25 6.67 -8.03%
P/NAPS 0.42 0.40 0.36 0.38 0.38 0.35 0.39 5.05%

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