[PJDEV] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 97.58%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 906,970 477,767 390,251 304,523 281,861 335,639 327,172 16.98%
PBT 127,613 68,434 30,953 32,125 33,598 39,145 18,612 34.48%
Tax -40,484 -13,113 -7,066 -6,468 -8,389 -9,153 -5,538 35.81%
NP 87,129 55,321 23,887 25,657 25,209 29,992 13,074 33.89%
-
NP to SH 87,326 55,342 23,907 25,488 25,446 29,975 13,246 33.67%
-
Tax Rate 31.72% 19.16% 22.83% 20.13% 24.97% 23.38% 29.75% -
Total Cost 819,841 422,446 366,364 278,866 256,652 305,647 314,098 15.90%
-
Net Worth 1,202,937 988,088 928,957 902,794 875,561 810,873 764,717 7.21%
Dividend
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 29,395 - - - - - - -
Div Payout % 33.66% - - - - - - -
Equity
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,202,937 988,088 928,957 902,794 875,561 810,873 764,717 7.21%
NOSH 452,232 453,251 455,371 455,957 456,021 455,547 455,188 -0.10%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.61% 11.58% 6.12% 8.43% 8.94% 8.94% 4.00% -
ROE 7.26% 5.60% 2.57% 2.82% 2.91% 3.70% 1.73% -
Per Share
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 200.55 105.41 85.70 66.79 61.81 73.68 71.88 17.10%
EPS 19.31 12.21 5.25 5.59 5.58 6.58 2.91 33.80%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.18 2.04 1.98 1.92 1.78 1.68 7.32%
Adjusted Per Share Value based on latest NOSH - 456,086
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 170.48 89.81 73.36 57.24 52.98 63.09 61.50 16.98%
EPS 16.41 10.40 4.49 4.79 4.78 5.63 2.49 33.66%
DPS 5.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2612 1.8573 1.7462 1.697 1.6458 1.5242 1.4374 7.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.49 1.27 0.79 0.73 0.79 0.75 0.49 -
P/RPS 0.74 1.20 0.92 1.09 1.28 1.02 0.68 1.30%
P/EPS 7.72 10.40 15.05 13.06 14.16 11.40 16.84 -11.30%
EY 12.96 9.61 6.65 7.66 7.06 8.77 5.94 12.75%
DY 4.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.39 0.37 0.41 0.42 0.29 10.65%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/08/15 24/02/14 26/02/13 23/02/12 24/02/11 25/02/10 25/02/09 -
Price 1.55 1.55 0.78 0.75 0.76 0.74 0.47 -
P/RPS 0.77 1.47 0.91 1.12 1.23 1.00 0.65 2.64%
P/EPS 8.03 12.69 14.86 13.42 13.62 11.25 16.15 -10.19%
EY 12.46 7.88 6.73 7.45 7.34 8.89 6.19 11.36%
DY 4.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.38 0.38 0.40 0.42 0.28 11.85%

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