[PJDEV] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative 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 - 453,182
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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos