[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -77.36%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 718,072 236,132 163,665 145,076 136,031 162,664 163,575 25.55%
PBT 113,292 36,129 9,162 16,120 11,699 18,351 8,084 50.09%
Tax -31,640 -5,734 -2,483 -3,221 -2,793 -4,522 -2,734 45.73%
NP 81,652 30,395 6,679 12,899 8,906 13,829 5,350 52.07%
-
NP to SH 81,579 30,400 6,696 12,900 8,948 13,793 5,279 52.36%
-
Tax Rate 27.93% 15.87% 27.10% 19.98% 23.87% 24.64% 33.82% -
Total Cost 636,420 205,737 156,986 132,177 127,125 148,835 158,225 23.87%
-
Net Worth 1,193,177 983,129 924,685 902,544 844,581 805,729 787,299 6.60%
Dividend
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 18,078 - - - - - - -
Div Payout % 22.16% - - - - - - -
Equity
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,193,177 983,129 924,685 902,544 844,581 805,729 787,299 6.60%
NOSH 451,961 453,055 455,510 455,830 456,530 455,214 455,086 -0.10%
Ratio Analysis
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.37% 12.87% 4.08% 8.89% 6.55% 8.50% 3.27% -
ROE 6.84% 3.09% 0.72% 1.43% 1.06% 1.71% 0.67% -
Per Share
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 158.88 52.12 35.93 31.83 29.80 35.73 35.94 25.68%
EPS 18.05 6.71 1.47 2.83 1.96 3.03 1.16 52.52%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.17 2.03 1.98 1.85 1.77 1.73 6.71%
Adjusted Per Share Value based on latest NOSH - 455,830
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 134.98 44.39 30.76 27.27 25.57 30.58 30.75 25.54%
EPS 15.33 5.71 1.26 2.42 1.68 2.59 0.99 52.41%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2428 1.848 1.7381 1.6965 1.5876 1.5145 1.4799 6.60%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.53 1.01 0.80 0.66 0.80 0.67 0.50 -
P/RPS 0.96 1.94 2.23 2.07 2.68 1.87 1.39 -5.53%
P/EPS 8.48 15.05 54.42 23.32 40.82 22.11 43.10 -22.12%
EY 11.80 6.64 1.84 4.29 2.45 4.52 2.32 28.42%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.39 0.33 0.43 0.38 0.29 11.25%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/05/15 21/11/13 22/11/12 24/11/11 25/11/10 30/11/09 28/11/08 -
Price 1.50 1.23 0.85 0.76 0.79 0.76 0.46 -
P/RPS 0.94 2.36 2.37 2.39 2.65 2.13 1.28 -4.63%
P/EPS 8.31 18.33 57.82 26.86 40.31 25.08 39.66 -21.36%
EY 12.03 5.46 1.73 3.72 2.48 3.99 2.52 27.17%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.42 0.38 0.43 0.43 0.27 12.17%

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