[PJDEV] QoQ TTM Result on 31-Dec-2014

Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- -12.88%
YoY- 82.6%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 869,448 0 464,000 691,735 933,370 1,169,502 939,930 -5.05%
PBT 113,022 0 171,047 198,132 230,437 266,566 123,820 -5.89%
Tax -38,740 0 -32,681 -39,232 -46,611 -52,345 -27,169 26.65%
NP 74,282 0 138,366 158,900 183,826 214,221 96,651 -16.08%
-
NP to SH 74,577 0 148,111 168,657 193,599 223,999 96,961 -16.03%
-
Tax Rate 34.28% - 19.11% 19.80% 20.23% 19.64% 21.94% -
Total Cost 795,166 0 325,634 532,835 749,544 955,281 843,279 -3.83%
-
Net Worth 1,098,530 1,067,299 906,328 903,911 902,447 1,149,761 1,000,146 6.44%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 41,167 - 11,316 22,630 22,630 22,630 33,973 13.64%
Div Payout % 55.20% - 7.64% 13.42% 11.69% 10.10% 35.04% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,098,530 1,067,299 906,328 903,911 902,447 1,149,761 1,000,146 6.44%
NOSH 467,459 456,111 453,164 451,955 451,223 452,661 452,555 2.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.54% 0.00% 29.82% 22.97% 19.69% 18.32% 10.28% -
ROE 6.79% 0.00% 16.34% 18.66% 21.45% 19.48% 9.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 185.99 0.00 102.39 153.05 206.85 258.36 207.69 -7.08%
EPS 15.95 0.00 32.68 37.32 42.91 49.48 21.43 -17.85%
DPS 8.81 0.00 2.50 5.00 5.00 5.00 7.50 11.31%
NAPS 2.35 2.34 2.00 2.00 2.00 2.54 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 451,955
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 163.43 0.00 87.22 130.03 175.45 219.83 176.68 -5.05%
EPS 14.02 0.00 27.84 31.70 36.39 42.11 18.23 -16.04%
DPS 7.74 0.00 2.13 4.25 4.25 4.25 6.39 13.61%
NAPS 2.0649 2.0062 1.7036 1.6991 1.6963 2.1612 1.88 6.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.49 1.53 1.43 1.99 1.65 1.48 -
P/RPS 0.81 0.00 1.49 0.93 0.96 0.64 0.71 9.17%
P/EPS 9.40 0.00 4.68 3.83 4.64 3.33 6.91 22.74%
EY 10.64 0.00 21.36 26.10 21.56 29.99 14.48 -18.55%
DY 5.87 0.00 1.63 3.50 2.51 3.03 5.07 10.25%
P/NAPS 0.64 0.64 0.77 0.72 1.00 0.65 0.67 -3.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 26/05/14 -
Price 1.47 1.55 1.50 1.51 1.61 2.20 1.60 -
P/RPS 0.79 0.00 1.46 0.99 0.78 0.85 0.77 1.72%
P/EPS 9.21 0.00 4.59 4.05 3.75 4.45 7.47 14.96%
EY 10.85 0.00 21.79 24.71 26.65 22.49 13.39 -13.07%
DY 5.99 0.00 1.67 3.31 3.11 2.27 4.69 17.69%
P/NAPS 0.63 0.66 0.75 0.76 0.81 0.87 0.72 -8.50%

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