[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.94%
YoY- -19.81%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 541,026 210,946 705,502 592,557 445,771 430,932 479,455 1.87%
PBT 22,254 24,616 95,519 51,899 45,464 56,893 52,034 -12.23%
Tax -8,714 -7,238 -19,664 -12,089 -9,273 -15,187 -12,974 -5.93%
NP 13,540 17,378 75,855 39,810 36,191 41,706 39,060 -15.02%
-
NP to SH 14,020 17,483 75,888 39,854 36,048 42,473 39,080 -14.57%
-
Tax Rate 39.16% 29.40% 20.59% 23.29% 20.40% 26.69% 24.93% -
Total Cost 527,486 193,568 629,647 552,747 409,580 389,226 440,395 2.81%
-
Net Worth 1,208,440 1,098,530 1,001,268 946,304 906,896 884,094 819,860 6.14%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,462 11,686 11,326 - - - - -
Div Payout % 74.63% 66.84% 14.93% - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,208,440 1,098,530 1,001,268 946,304 906,896 884,094 819,860 6.14%
NOSH 523,134 467,459 453,062 454,954 455,726 455,718 455,477 2.15%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.50% 8.24% 10.75% 6.72% 8.12% 9.68% 8.15% -
ROE 1.16% 1.59% 7.58% 4.21% 3.97% 4.80% 4.77% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.42 45.13 155.72 130.25 97.82 94.56 105.26 -0.27%
EPS 2.68 3.74 16.75 8.76 7.91 9.32 8.58 -16.37%
DPS 2.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.21 2.08 1.99 1.94 1.80 3.90%
Adjusted Per Share Value based on latest NOSH - 531,999
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.70 39.65 132.61 111.38 83.79 81.00 90.12 1.87%
EPS 2.64 3.29 14.26 7.49 6.78 7.98 7.35 -14.56%
DPS 1.97 2.20 2.13 0.00 0.00 0.00 0.00 -
NAPS 2.2715 2.0649 1.8821 1.7788 1.7047 1.6618 1.5411 6.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.51 1.50 1.48 0.795 0.73 0.78 0.81 -
P/RPS 1.46 0.00 0.95 0.61 0.75 0.82 0.77 10.33%
P/EPS 56.34 0.00 8.84 9.08 9.23 8.37 9.44 31.59%
EY 1.77 0.00 11.32 11.02 10.84 11.95 10.59 -24.03%
DY 1.32 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.67 0.38 0.37 0.40 0.45 5.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/11/16 18/11/15 26/05/14 28/05/13 30/05/12 31/05/11 27/05/10 -
Price 1.50 1.47 1.60 0.98 0.72 0.75 0.70 -
P/RPS 1.45 0.00 1.03 0.75 0.74 0.79 0.66 12.85%
P/EPS 55.97 0.00 9.55 11.19 9.10 8.05 8.16 34.43%
EY 1.79 0.00 10.47 8.94 10.99 12.43 12.26 -25.59%
DY 1.33 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.72 0.47 0.36 0.39 0.39 8.16%

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