[PJDEV] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 10.03%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 899,452 826,985 785,678 724,620 657,481 638,892 606,102 30.07%
PBT 107,167 80,200 75,480 67,873 62,087 69,045 68,436 34.81%
Tax -22,845 -19,594 -19,794 -17,576 -16,240 -16,978 -18,479 15.17%
NP 84,322 60,606 55,686 50,297 45,847 52,067 49,957 41.71%
-
NP to SH 84,631 60,927 56,088 50,701 46,078 52,282 50,563 40.92%
-
Tax Rate 21.32% 24.43% 26.22% 25.90% 26.16% 24.59% 27.00% -
Total Cost 815,130 766,379 729,992 674,323 611,634 586,825 556,145 29.00%
-
Net Worth 983,129 960,747 945,007 928,847 924,685 919,157 905,793 5.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 22,659 22,659 22,751 22,751 22,751 22,751 22,750 -0.26%
Div Payout % 26.77% 37.19% 40.56% 44.87% 49.38% 43.52% 44.99% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 983,129 960,747 945,007 928,847 924,685 919,157 905,793 5.60%
NOSH 453,055 453,182 454,330 455,317 455,510 455,028 455,172 -0.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.37% 7.33% 7.09% 6.94% 6.97% 8.15% 8.24% -
ROE 8.61% 6.34% 5.94% 5.46% 4.98% 5.69% 5.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 198.53 182.48 172.93 159.15 144.34 140.41 133.16 30.47%
EPS 18.68 13.44 12.35 11.14 10.12 11.49 11.11 41.35%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.17 2.12 2.08 2.04 2.03 2.02 1.99 5.93%
Adjusted Per Share Value based on latest NOSH - 455,317
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.07 155.45 147.68 136.21 123.59 120.09 113.93 30.07%
EPS 15.91 11.45 10.54 9.53 8.66 9.83 9.50 40.98%
DPS 4.26 4.26 4.28 4.28 4.28 4.28 4.28 -0.31%
NAPS 1.848 1.8059 1.7763 1.746 1.7381 1.7277 1.7026 5.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 0.935 0.795 0.79 0.80 0.71 0.73 -
P/RPS 0.51 0.51 0.46 0.50 0.55 0.51 0.55 -4.90%
P/EPS 5.41 6.95 6.44 7.09 7.91 6.18 6.57 -12.13%
EY 18.50 14.38 15.53 14.10 12.64 16.18 15.22 13.88%
DY 4.95 5.35 6.29 6.33 6.25 7.04 6.85 -19.45%
P/NAPS 0.47 0.44 0.38 0.39 0.39 0.35 0.37 17.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 28/05/13 26/02/13 22/11/12 28/08/12 30/05/12 -
Price 1.23 0.915 0.98 0.78 0.85 0.81 0.72 -
P/RPS 0.62 0.50 0.57 0.49 0.59 0.58 0.54 9.63%
P/EPS 6.58 6.81 7.94 7.00 8.40 7.05 6.48 1.02%
EY 15.19 14.69 12.60 14.28 11.90 14.18 15.43 -1.03%
DY 4.07 5.46 5.10 6.41 5.88 6.17 6.94 -29.91%
P/NAPS 0.57 0.43 0.47 0.38 0.42 0.40 0.36 35.80%

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