[PJDEV] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 11.28%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 940,669 790,076 594,361 574,576 639,273 614,030 686,912 5.37%
PBT 127,358 69,198 60,618 75,857 69,378 25,581 132,905 -0.70%
Tax -26,218 -16,118 -12,364 -20,249 -17,298 -10,202 -19,217 5.31%
NP 101,140 53,080 48,254 55,608 52,080 15,378 113,688 -1.92%
-
NP to SH 101,184 53,138 48,064 56,630 52,106 15,298 112,730 -1.78%
-
Tax Rate 20.59% 23.29% 20.40% 26.69% 24.93% 39.88% 14.46% -
Total Cost 839,529 736,996 546,106 518,968 587,193 598,652 573,224 6.56%
-
Net Worth 1,001,268 946,304 906,896 884,094 819,860 764,933 766,130 4.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 15,102 - - - - - - -
Div Payout % 14.93% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,001,268 946,304 906,896 884,094 819,860 764,933 766,130 4.56%
NOSH 453,062 454,954 455,726 455,718 455,477 455,317 456,030 -0.10%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.75% 6.72% 8.12% 9.68% 8.15% 2.50% 16.55% -
ROE 10.11% 5.62% 5.30% 6.41% 6.36% 2.00% 14.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 207.62 173.66 130.42 126.08 140.35 134.86 150.63 5.49%
EPS 22.33 11.68 10.55 12.43 11.44 3.36 24.72 -1.67%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.08 1.99 1.94 1.80 1.68 1.68 4.67%
Adjusted Per Share Value based on latest NOSH - 455,267
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 176.82 148.51 111.72 108.00 120.16 115.42 129.12 5.37%
EPS 19.02 9.99 9.03 10.64 9.79 2.88 21.19 -1.78%
DPS 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8821 1.7788 1.7047 1.6618 1.5411 1.4378 1.4401 4.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.48 0.795 0.73 0.78 0.81 0.41 0.66 -
P/RPS 0.71 0.46 0.56 0.62 0.58 0.30 0.44 8.29%
P/EPS 6.63 6.81 6.92 6.28 7.08 12.20 2.67 16.35%
EY 15.09 14.69 14.45 15.93 14.12 8.20 37.45 -14.05%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.38 0.37 0.40 0.45 0.24 0.39 9.43%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 28/05/13 30/05/12 31/05/11 27/05/10 27/05/09 29/05/08 -
Price 1.60 0.98 0.72 0.75 0.70 0.56 0.71 -
P/RPS 0.77 0.56 0.55 0.59 0.50 0.42 0.47 8.57%
P/EPS 7.16 8.39 6.83 6.04 6.12 16.67 2.87 16.45%
EY 13.96 11.92 14.65 16.57 16.34 6.00 34.82 -14.12%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.36 0.39 0.39 0.33 0.42 9.39%

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