[PJDEV] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 99.58%
YoY- 354.0%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 764,832 957,429 944,528 654,660 580,304 544,124 650,656 2.51%
PBT 50,260 151,056 144,516 36,648 64,480 46,796 73,404 -5.65%
Tax -15,940 -42,186 -22,936 -9,932 -12,884 -11,172 -18,088 -1.92%
NP 34,320 108,869 121,580 26,716 51,596 35,624 55,316 -7.07%
-
NP to SH 34,796 108,772 121,600 26,784 51,600 35,792 55,172 -6.84%
-
Tax Rate 31.72% 27.93% 15.87% 27.10% 19.98% 23.87% 24.64% -
Total Cost 730,512 848,560 822,948 627,944 528,708 508,500 595,340 3.19%
-
Net Worth 1,221,004 1,193,177 983,129 924,685 902,544 844,581 805,729 6.59%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 24,104 - - - - - -
Div Payout % - 22.16% - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,221,004 1,193,177 983,129 924,685 902,544 844,581 805,729 6.59%
NOSH 524,036 451,961 453,055 455,510 455,830 456,530 455,214 2.18%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.49% 11.37% 12.87% 4.08% 8.89% 6.55% 8.50% -
ROE 2.85% 9.12% 12.37% 2.90% 5.72% 4.24% 6.85% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 145.95 211.84 208.48 143.72 127.31 119.19 142.93 0.32%
EPS 6.64 24.07 26.84 5.88 11.32 7.84 12.12 -8.83%
DPS 0.00 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.64 2.17 2.03 1.98 1.85 1.77 4.31%
Adjusted Per Share Value based on latest NOSH - 453,055
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 143.77 179.97 177.54 123.06 109.08 102.28 122.30 2.51%
EPS 6.54 20.45 22.86 5.03 9.70 6.73 10.37 -6.84%
DPS 0.00 4.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2951 2.2428 1.848 1.7381 1.6965 1.5876 1.5145 6.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.43 1.53 1.01 0.80 0.66 0.80 0.67 -
P/RPS 0.98 0.72 0.48 0.56 0.52 0.67 0.47 11.96%
P/EPS 21.54 6.36 3.76 13.61 5.83 10.20 5.53 23.25%
EY 4.64 15.73 26.57 7.35 17.15 9.80 18.09 -18.87%
DY 0.00 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.47 0.39 0.33 0.43 0.38 7.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/05/16 19/05/15 21/11/13 22/11/12 24/11/11 25/11/10 30/11/09 -
Price 1.33 1.50 1.23 0.85 0.76 0.79 0.76 -
P/RPS 0.91 0.71 0.59 0.59 0.60 0.66 0.53 8.66%
P/EPS 20.03 6.23 4.58 14.46 6.71 10.08 6.27 19.55%
EY 4.99 16.04 21.82 6.92 14.89 9.92 15.95 -16.36%
DY 0.00 3.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.57 0.42 0.38 0.43 0.43 4.42%

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