[PJDEV] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.18%
YoY- 52.75%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 841,012 869,448 0 464,000 691,735 933,370 1,169,502 -19.68%
PBT 91,463 113,022 0 171,047 198,132 230,437 266,566 -50.89%
Tax -31,945 -38,740 0 -32,681 -39,232 -46,611 -52,345 -27.98%
NP 59,518 74,282 0 138,366 158,900 183,826 214,221 -57.32%
-
NP to SH 59,953 74,577 0 148,111 168,657 193,599 223,999 -58.36%
-
Tax Rate 34.93% 34.28% - 19.11% 19.80% 20.23% 19.64% -
Total Cost 781,494 795,166 0 325,634 532,835 749,544 955,281 -12.49%
-
Net Worth 1,265,996 1,098,530 1,067,299 906,328 903,911 902,447 1,149,761 6.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 36,614 41,167 - 11,316 22,630 22,630 22,630 37.69%
Div Payout % 61.07% 55.20% - 7.64% 13.42% 11.69% 10.10% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,265,996 1,098,530 1,067,299 906,328 903,911 902,447 1,149,761 6.61%
NOSH 541,024 467,459 456,111 453,164 451,955 451,223 452,661 12.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.08% 8.54% 0.00% 29.82% 22.97% 19.69% 18.32% -
ROE 4.74% 6.79% 0.00% 16.34% 18.66% 21.45% 19.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 155.45 185.99 0.00 102.39 153.05 206.85 258.36 -28.66%
EPS 11.08 15.95 0.00 32.68 37.32 42.91 49.48 -63.02%
DPS 6.77 8.81 0.00 2.50 5.00 5.00 5.00 22.32%
NAPS 2.34 2.35 2.34 2.00 2.00 2.00 2.54 -5.30%
Adjusted Per Share Value based on latest NOSH - 453,164
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 158.08 163.43 0.00 87.22 130.03 175.45 219.83 -19.68%
EPS 11.27 14.02 0.00 27.84 31.70 36.39 42.11 -58.37%
DPS 6.88 7.74 0.00 2.13 4.25 4.25 4.25 37.74%
NAPS 2.3797 2.0649 2.0062 1.7036 1.6991 1.6963 2.1612 6.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.41 1.50 1.49 1.53 1.43 1.99 1.65 -
P/RPS 0.91 0.81 0.00 1.49 0.93 0.96 0.64 26.36%
P/EPS 12.72 9.40 0.00 4.68 3.83 4.64 3.33 143.76%
EY 7.86 10.64 0.00 21.36 26.10 21.56 29.99 -58.94%
DY 4.80 5.87 0.00 1.63 3.50 2.51 3.03 35.77%
P/NAPS 0.60 0.64 0.64 0.77 0.72 1.00 0.65 -5.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 28/08/15 19/05/15 13/02/15 27/11/14 28/08/14 -
Price 1.35 1.47 1.55 1.50 1.51 1.61 2.20 -
P/RPS 0.87 0.79 0.00 1.46 0.99 0.78 0.85 1.55%
P/EPS 12.18 9.21 0.00 4.59 4.05 3.75 4.45 95.31%
EY 8.21 10.85 0.00 21.79 24.71 26.65 22.49 -48.82%
DY 5.01 5.99 0.00 1.67 3.31 3.11 2.27 69.27%
P/NAPS 0.58 0.63 0.66 0.75 0.76 0.81 0.87 -23.62%

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