[PJDEV] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 9.13%
YoY- 82.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 933,370 1,169,502 939,930 914,501 899,452 826,985 785,678 12.15%
PBT 230,437 266,566 123,820 117,681 107,167 80,200 75,480 110.30%
Tax -46,611 -52,345 -27,169 -25,641 -22,845 -19,594 -19,794 76.90%
NP 183,826 214,221 96,651 92,040 84,322 60,606 55,686 121.54%
-
NP to SH 193,599 223,999 96,961 92,362 84,631 60,927 56,088 128.22%
-
Tax Rate 20.23% 19.64% 21.94% 21.79% 21.32% 24.43% 26.22% -
Total Cost 749,544 955,281 843,279 822,461 815,130 766,379 729,992 1.77%
-
Net Worth 902,447 1,149,761 1,000,146 988,610 983,129 960,747 945,007 -3.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,630 22,630 33,973 22,659 22,659 22,659 22,751 -0.35%
Div Payout % 11.69% 10.10% 35.04% 24.53% 26.77% 37.19% 40.56% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 902,447 1,149,761 1,000,146 988,610 983,129 960,747 945,007 -3.02%
NOSH 451,223 452,661 452,555 453,490 453,055 453,182 454,330 -0.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.69% 18.32% 10.28% 10.06% 9.37% 7.33% 7.09% -
ROE 21.45% 19.48% 9.69% 9.34% 8.61% 6.34% 5.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 206.85 258.36 207.69 201.66 198.53 182.48 172.93 12.67%
EPS 42.91 49.48 21.43 20.37 18.68 13.44 12.35 129.22%
DPS 5.00 5.00 7.50 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.54 2.21 2.18 2.17 2.12 2.08 -2.57%
Adjusted Per Share Value based on latest NOSH - 453,490
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 175.45 219.83 176.68 171.90 169.07 155.45 147.68 12.16%
EPS 36.39 42.11 18.23 17.36 15.91 11.45 10.54 128.26%
DPS 4.25 4.25 6.39 4.26 4.26 4.26 4.28 -0.46%
NAPS 1.6963 2.1612 1.88 1.8583 1.848 1.8059 1.7763 -3.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.99 1.65 1.48 1.27 1.01 0.935 0.795 -
P/RPS 0.96 0.64 0.71 0.63 0.51 0.51 0.46 63.23%
P/EPS 4.64 3.33 6.91 6.24 5.41 6.95 6.44 -19.61%
EY 21.56 29.99 14.48 16.04 18.50 14.38 15.53 24.42%
DY 2.51 3.03 5.07 3.94 4.95 5.35 6.29 -45.76%
P/NAPS 1.00 0.65 0.67 0.58 0.47 0.44 0.38 90.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 26/05/14 24/02/14 21/11/13 27/08/13 28/05/13 -
Price 1.61 2.20 1.60 1.55 1.23 0.915 0.98 -
P/RPS 0.78 0.85 0.77 0.77 0.62 0.50 0.57 23.23%
P/EPS 3.75 4.45 7.47 7.61 6.58 6.81 7.94 -39.32%
EY 26.65 22.49 13.39 13.14 15.19 14.69 12.60 64.69%
DY 3.11 2.27 4.69 3.23 4.07 5.46 5.10 -28.06%
P/NAPS 0.81 0.87 0.72 0.71 0.57 0.43 0.47 43.69%

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