[PJDEV] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 78.52%
YoY- -6.2%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 748,638 906,970 955,534 780,502 609,046 563,722 671,278 1.69%
PBT 39,094 127,613 136,868 61,906 64,250 67,196 78,290 -10.13%
Tax -12,502 -40,484 -26,226 -14,132 -12,936 -16,778 -18,306 -5.69%
NP 26,592 87,129 110,642 47,774 51,314 50,418 59,984 -11.76%
-
NP to SH 26,976 87,326 110,684 47,814 50,976 50,892 59,950 -11.55%
-
Tax Rate 31.98% 31.72% 19.16% 22.83% 20.13% 24.97% 23.38% -
Total Cost 722,046 819,841 844,892 732,728 557,732 513,304 611,294 2.59%
-
Net Worth 1,217,593 1,202,937 988,088 928,957 902,794 875,561 810,873 6.45%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 20,992 29,395 - - - - - -
Div Payout % 77.82% 33.66% - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,217,593 1,202,937 988,088 928,957 902,794 875,561 810,873 6.45%
NOSH 524,824 452,232 453,251 455,371 455,957 456,021 455,547 2.20%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.55% 9.61% 11.58% 6.12% 8.43% 8.94% 8.94% -
ROE 2.22% 7.26% 11.20% 5.15% 5.65% 5.81% 7.39% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 142.65 200.55 210.82 171.40 133.58 123.62 147.36 -0.49%
EPS 5.14 19.31 24.42 10.50 11.18 11.16 13.16 -13.46%
DPS 4.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.66 2.18 2.04 1.98 1.92 1.78 4.15%
Adjusted Per Share Value based on latest NOSH - 455,317
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 140.72 170.48 179.61 146.71 114.48 105.96 126.18 1.69%
EPS 5.07 16.41 20.81 8.99 9.58 9.57 11.27 -11.56%
DPS 3.95 5.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2887 2.2612 1.8573 1.7462 1.697 1.6458 1.5242 6.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.49 1.27 0.79 0.73 0.79 0.75 -
P/RPS 0.97 0.74 0.60 0.46 0.55 0.64 0.51 10.39%
P/EPS 27.04 7.72 5.20 7.52 6.53 7.08 5.70 27.05%
EY 3.70 12.96 19.23 13.29 15.32 14.13 17.55 -21.29%
DY 2.88 4.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.58 0.39 0.37 0.41 0.42 5.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/08/16 28/08/15 24/02/14 26/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.31 1.55 1.55 0.78 0.75 0.76 0.74 -
P/RPS 0.92 0.77 0.74 0.46 0.56 0.61 0.50 9.83%
P/EPS 25.49 8.03 6.35 7.43 6.71 6.81 5.62 26.18%
EY 3.92 12.46 15.75 13.46 14.91 14.68 17.78 -20.75%
DY 3.05 4.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.71 0.38 0.38 0.40 0.42 4.52%

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