[PJDEV] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	1,169,502	826,985	638,892	591,263	665,828	628,485	680,029	9.45%
YoY %	41.42%	29.44%	8.06%	-11.20%	5.94%	-7.58%	-	-
Horiz. %	171.98%	121.61%	93.95%	86.95%	97.91%	92.42%	100.00%	-
PBT	266,566	80,200	69,045	79,865	74,328	37,433	122,566	13.81%
YoY %	232.38%	16.16%	-13.55%	7.45%	98.56%	-69.46%	-	-
Horiz. %	217.49%	65.43%	56.33%	65.16%	60.64%	30.54%	100.00%	-
Tax	-52,345	-19,594	-16,978	-24,393	-21,647	-14,747	-20,809	16.61%
YoY %	-167.15%	-15.41%	30.40%	-12.69%	-46.79%	29.13%	-	-
Horiz. %	251.55%	94.16%	81.59%	117.22%	104.03%	70.87%	100.00%	-
NP	214,221	60,606	52,067	55,472	52,681	22,686	101,757	13.20%
YoY %	253.47%	16.40%	-6.14%	5.30%	132.22%	-77.71%	-	-
Horiz. %	210.52%	59.56%	51.17%	54.51%	51.77%	22.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,999	60,927	52,065	56,988	52,759	22,623	101,794	14.04%
YoY %	267.65%	17.02%	-8.64%	8.02%	133.21%	-77.78%	-	-
Horiz. %	220.05%	59.85%	51.15%	55.98%	51.83%	22.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.64%	24.43%	24.59%	30.54%	29.12%	39.40%	16.98%	-
YoY %	-19.61%	-0.65%	-19.48%	4.88%	-26.09%	132.04%	-	-
Horiz. %	115.67%	143.88%	144.82%	179.86%	171.50%	232.04%	100.00%	-
Total Cost	955,281	766,379	586,825	535,791	613,147	605,799	578,272	8.72%
YoY %	24.65%	30.60%	9.52%	-12.62%	1.21%	4.76%	-	-
Horiz. %	165.20%	132.53%	101.48%	92.65%	106.03%	104.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,150,105	963,200	920,133	892,857	824,644	788,072	793,555	6.37%
YoY %	19.40%	4.68%	3.05%	8.27%	4.64%	-0.69%	-	-
Horiz. %	144.93%	121.38%	115.95%	112.51%	103.92%	99.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	22,639	22,717	22,775	22,776	22,780	13,665	22,803	-0.12%
YoY %	-0.34%	-0.25%	-0.00%	-0.02%	66.70%	-40.07%	-	-
Horiz. %	99.28%	99.62%	99.88%	99.88%	99.90%	59.93%	100.00%	-
Div Payout %	10.11%	37.29%	43.74%	39.97%	43.18%	60.41%	22.40%	-
YoY %	-72.89%	-14.75%	9.43%	-7.43%	-28.52%	169.69%	-	-
Horiz. %	45.13%	166.47%	195.27%	178.44%	192.77%	269.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,150,105	963,200	920,133	892,857	824,644	788,072	793,555	6.37%
YoY %	19.40%	4.68%	3.05%	8.27%	4.64%	-0.69%	-	-
Horiz. %	144.93%	121.38%	115.95%	112.51%	103.92%	99.31%	100.00%	-
NOSH	452,797	454,340	455,511	455,539	455,604	455,533	456,066	-0.11%
YoY %	-0.34%	-0.26%	-0.01%	-0.01%	0.02%	-0.12%	-	-
Horiz. %	99.28%	99.62%	99.88%	99.88%	99.90%	99.88%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	18.32%	7.33%	8.15%	9.38%	7.91%	3.61%	14.96%	-
YoY %	149.93%	-10.06%	-13.11%	18.58%	119.11%	-75.87%	-	-
Horiz. %	122.46%	49.00%	54.48%	62.70%	52.87%	24.13%	100.00%	-
ROE	19.48%	6.33%	5.66%	6.38%	6.40%	2.87%	12.83%	-
YoY %	207.74%	11.84%	-11.29%	-0.31%	123.00%	-77.63%	-	-
Horiz. %	151.83%	49.34%	44.12%	49.73%	49.88%	22.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	258.28	182.02	140.26	129.79	146.14	137.97	149.11	9.58%
YoY %	41.90%	29.77%	8.07%	-11.19%	5.92%	-7.47%	-	-
Horiz. %	173.21%	122.07%	94.06%	87.04%	98.01%	92.53%	100.00%	-
EPS	49.47	13.41	11.43	12.51	11.58	4.96	22.32	14.17%
YoY %	268.90%	17.32%	-8.63%	8.03%	133.47%	-77.78%	-	-
Horiz. %	221.64%	60.08%	51.21%	56.05%	51.88%	22.22%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	3.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	66.67%	-40.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	60.00%	100.00%	-
NAPS	2.54	2.12	2.02	1.96	1.81	1.73	1.74	6.50%
YoY %	19.81%	4.95%	3.06%	8.29%	4.62%	-0.57%	-	-
Horiz. %	145.98%	121.84%	116.09%	112.64%	104.02%	99.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 455,015
RPS	219.83	155.45	120.09	111.14	125.16	118.14	127.83	9.45%
YoY %	41.42%	29.44%	8.05%	-11.20%	5.94%	-7.58%	-	-
Horiz. %	171.97%	121.61%	93.95%	86.94%	97.91%	92.42%	100.00%	-
EPS	42.11	11.45	9.79	10.71	9.92	4.25	19.13	14.04%
YoY %	267.77%	16.96%	-8.59%	7.96%	133.41%	-77.78%	-	-
Horiz. %	220.13%	59.85%	51.18%	55.99%	51.86%	22.22%	100.00%	-
DPS	4.26	4.27	4.28	4.28	4.28	2.57	4.29	-0.11%
YoY %	-0.23%	-0.23%	0.00%	0.00%	66.54%	-40.09%	-	-
Horiz. %	99.30%	99.53%	99.77%	99.77%	99.77%	59.91%	100.00%	-
NAPS	2.1619	1.8105	1.7296	1.6783	1.5501	1.4813	1.4916	6.37%
YoY %	19.41%	4.68%	3.06%	8.27%	4.64%	-0.69%	-	-
Horiz. %	144.94%	121.38%	115.96%	112.52%	103.92%	99.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.65	0.935	0.71	0.78	0.69	0.64	0.63	-
P/RPS	0.64	0.51	0.51	0.60	0.47	0.46	0.42	7.26%
YoY %	25.49%	0.00%	-15.00%	27.66%	2.17%	9.52%	-	-
Horiz. %	152.38%	121.43%	121.43%	142.86%	111.90%	109.52%	100.00%	-
P/EPS	3.34	6.97	6.21	6.24	5.96	12.89	2.82	2.85%
YoY %	-52.08%	12.24%	-0.48%	4.70%	-53.76%	357.09%	-	-
Horiz. %	118.44%	247.16%	220.21%	221.28%	211.35%	457.09%	100.00%	-
EY	29.98	14.34	16.10	16.04	16.78	7.76	35.43	-2.74%
YoY %	109.07%	-10.93%	0.37%	-4.41%	116.24%	-78.10%	-	-
Horiz. %	84.62%	40.47%	45.44%	45.27%	47.36%	21.90%	100.00%	-
DY	3.03	5.35	7.04	6.41	7.25	4.69	7.94	-14.82%
YoY %	-43.36%	-24.01%	9.83%	-11.59%	54.58%	-40.93%	-	-
Horiz. %	38.16%	67.38%	88.66%	80.73%	91.31%	59.07%	100.00%	-
P/NAPS	0.65	0.44	0.35	0.40	0.38	0.37	0.36	10.34%
YoY %	47.73%	25.71%	-12.50%	5.26%	2.70%	2.78%	-	-
Horiz. %	180.56%	122.22%	97.22%	111.11%	105.56%	102.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	27/08/13	28/08/12	22/08/11	26/08/10	27/08/09	28/08/08	-
Price	2.20	0.915	0.81	0.69	0.70	0.65	0.55	-
P/RPS	0.85	0.50	0.58	0.53	0.48	0.47	0.37	14.86%
YoY %	70.00%	-13.79%	9.43%	10.42%	2.13%	27.03%	-	-
Horiz. %	229.73%	135.14%	156.76%	143.24%	129.73%	127.03%	100.00%	-
P/EPS	4.45	6.82	7.09	5.52	6.04	13.09	2.46	10.37%
YoY %	-34.75%	-3.81%	28.44%	-8.61%	-53.86%	432.11%	-	-
Horiz. %	180.89%	277.24%	288.21%	224.39%	245.53%	532.11%	100.00%	-
EY	22.49	14.66	14.11	18.13	16.54	7.64	40.58	-9.36%
YoY %	53.41%	3.90%	-22.17%	9.61%	116.49%	-81.17%	-	-
Horiz. %	55.42%	36.13%	34.77%	44.68%	40.76%	18.83%	100.00%	-
DY	2.27	5.46	6.17	7.25	7.14	4.62	9.09	-20.63%
YoY %	-58.42%	-11.51%	-14.90%	1.54%	54.55%	-49.17%	-	-
Horiz. %	24.97%	60.07%	67.88%	79.76%	78.55%	50.83%	100.00%	-
P/NAPS	0.87	0.43	0.40	0.35	0.39	0.38	0.32	18.13%
YoY %	102.33%	7.50%	14.29%	-10.26%	2.63%	18.75%	-	-
Horiz. %	271.88%	134.38%	125.00%	109.38%	121.88%	118.75%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

309

JCY

JCY INTERNATIONAL BERHAD

295

GENTING

GENTING BHD

204

PBBANK

PUBLIC BANK BHD

181

MAYBANK

MALAYAN BANKING BHD

171

TOPGLOV

TOP GLOVE CORPORATION BHD

161

GENM

GENTING MALAYSIA BERHAD

153

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More