[PJDEV] YoY Quarter Result on 30-Jun-2012 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	464,000	234,428	193,121	160,331	186,373	167,962	164,845	18.81%
YoY %	97.93%	21.39%	20.45%	-13.97%	10.96%	1.89%	-	-
Horiz. %	281.48%	142.21%	117.15%	97.26%	113.06%	101.89%	100.00%	-
PBT	171,047	28,301	23,581	22,972	22,294	18,247	22,887	39.80%
YoY %	504.39%	20.02%	2.65%	3.04%	22.18%	-20.27%	-	-
Horiz. %	747.35%	123.66%	103.03%	100.37%	97.41%	79.73%	100.00%	-
Tax	-32,681	-7,505	-7,705	-9,206	-8,673	-7,095	-6,396	31.22%
YoY %	-335.46%	2.60%	16.30%	-6.15%	-22.24%	-10.93%	-	-
Horiz. %	510.96%	117.34%	120.47%	143.93%	135.60%	110.93%	100.00%	-
NP	138,366	20,796	15,876	13,766	13,621	11,152	16,491	42.52%
YoY %	565.35%	30.99%	15.33%	1.06%	22.14%	-32.38%	-	-
Horiz. %	839.04%	126.11%	96.27%	83.48%	82.60%	67.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,111	21,073	16,017	14,515	13,679	11,149	17,246	43.07%
YoY %	602.85%	31.57%	10.35%	6.11%	22.69%	-35.35%	-	-
Horiz. %	858.81%	122.19%	92.87%	84.16%	79.32%	64.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.11%	26.52%	32.67%	40.07%	38.90%	38.88%	27.95%	-
YoY %	-27.94%	-18.82%	-18.47%	3.01%	0.05%	39.11%	-	-
Horiz. %	68.37%	94.88%	116.89%	143.36%	139.18%	139.11%	100.00%	-
Total Cost	325,634	213,632	177,245	146,565	172,752	156,810	148,354	13.99%
YoY %	52.43%	20.53%	20.93%	-15.16%	10.17%	5.70%	-	-
Horiz. %	219.50%	144.00%	119.47%	98.79%	116.45%	105.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,149,761	960,747	919,157	891,830	825,299	788,456	793,863	6.36%
YoY %	19.67%	4.52%	3.06%	8.06%	4.67%	-0.68%	-	-
Horiz. %	144.83%	121.02%	115.78%	112.34%	103.96%	99.32%	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	11,316	22,659	22,751	22,750	22,798	13,672	22,812	-11.02%
YoY %	-50.06%	-0.40%	0.00%	-0.21%	66.75%	-40.07%	-	-
Horiz. %	49.61%	99.33%	99.73%	99.73%	99.94%	59.93%	100.00%	-
Div Payout %	7.64%	107.53%	142.05%	156.74%	166.67%	122.64%	132.28%	-
YoY %	-92.90%	-24.30%	-9.37%	-5.96%	35.90%	-7.29%	-	-
Horiz. %	5.78%	81.29%	107.39%	118.49%	126.00%	92.71%	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	1,149,761	960,747	919,157	891,830	825,299	788,456	793,863	6.36%
YoY %	19.67%	4.52%	3.06%	8.06%	4.67%	-0.68%	-	-
Horiz. %	144.83%	121.02%	115.78%	112.34%	103.96%	99.32%	100.00%	-
NOSH	452,661	453,182	455,028	455,015	455,966	455,755	456,243	-0.13%
YoY %	-0.11%	-0.41%	0.00%	-0.21%	0.05%	-0.11%	-	-
Horiz. %	99.21%	99.33%	99.73%	99.73%	99.94%	99.89%	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	29.82%	8.87%	8.22%	8.59%	7.31%	6.64%	10.00%	-
YoY %	236.19%	7.91%	-4.31%	17.51%	10.09%	-33.60%	-	-
Horiz. %	298.20%	88.70%	82.20%	85.90%	73.10%	66.40%	100.00%	-
ROE	12.88%	2.19%	1.74%	1.63%	1.66%	1.41%	2.17%	-
YoY %	488.13%	25.86%	6.75%	-1.81%	17.73%	-35.02%	-	-
Horiz. %	593.55%	100.92%	80.18%	75.12%	76.50%	64.98%	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	102.50	51.73	42.44	35.24	40.87	36.85	36.13	18.97%
YoY %	98.14%	21.89%	20.43%	-13.78%	10.91%	1.99%	-	-
Horiz. %	283.70%	143.18%	117.46%	97.54%	113.12%	101.99%	100.00%	-
EPS	32.72	4.65	3.52	3.19	3.00	2.44	3.78	43.26%
YoY %	603.66%	32.10%	10.34%	6.33%	22.95%	-35.45%	-	-
Horiz. %	865.61%	123.02%	93.12%	84.39%	79.37%	64.55%	100.00%	-
DPS	2.50	5.00	5.00	5.00	5.00	3.00	5.00	-10.90%
YoY %	-50.00%	0.00%	0.00%	0.00%	66.67%	-40.00%	-	-
Horiz. %	50.00%	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 - 455,028
RPS	87.22	44.07	36.30	30.14	35.03	31.57	30.99	18.81%
YoY %	97.91%	21.40%	20.44%	-13.96%	10.96%	1.87%	-	-
Horiz. %	281.45%	142.21%	117.13%	97.26%	113.04%	101.87%	100.00%	-
EPS	27.84	3.96	3.01	2.73	2.57	2.10	3.24	43.09%
YoY %	603.03%	31.56%	10.26%	6.23%	22.38%	-35.19%	-	-
Horiz. %	859.26%	122.22%	92.90%	84.26%	79.32%	64.81%	100.00%	-
DPS	2.13	4.26	4.28	4.28	4.29	2.57	4.29	-11.00%
YoY %	-50.00%	-0.47%	0.00%	-0.23%	66.93%	-40.09%	-	-
Horiz. %	49.65%	99.30%	99.77%	99.77%	100.00%	59.91%	100.00%	-
NAPS	2.1612	1.8059	1.7277	1.6764	1.5513	1.4821	1.4922	6.36%
YoY %	19.67%	4.53%	3.06%	8.06%	4.67%	-0.68%	-	-
Horiz. %	144.83%	121.02%	115.78%	112.34%	103.96%	99.32%	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	1.61	1.81	1.67	2.21	1.69	1.74	1.74	-1.28%
YoY %	-11.05%	8.38%	-24.43%	30.77%	-2.87%	0.00%	-	-
Horiz. %	92.53%	104.02%	95.98%	127.01%	97.13%	100.00%	100.00%	-
P/EPS	5.04	20.11	20.17	24.45	23.00	26.16	16.67	-18.06%
YoY %	-74.94%	-0.30%	-17.51%	6.30%	-12.08%	56.93%	-	-
Horiz. %	30.23%	120.64%	121.00%	146.67%	137.97%	156.93%	100.00%	-
EY	19.83	4.97	4.96	4.09	4.35	3.82	6.00	22.03%
YoY %	298.99%	0.20%	21.27%	-5.98%	13.87%	-36.33%	-	-
Horiz. %	330.50%	82.83%	82.67%	68.17%	72.50%	63.67%	100.00%	-
DY	1.52	5.35	7.04	6.41	7.25	4.69	7.94	-24.07%
YoY %	-71.59%	-24.01%	9.83%	-11.59%	54.58%	-40.93%	-	-
Horiz. %	19.14%	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	2.15	1.77	1.91	1.96	1.71	1.76	1.52	5.94%
YoY %	21.47%	-7.33%	-2.55%	14.62%	-2.84%	15.79%	-	-
Horiz. %	141.45%	116.45%	125.66%	128.95%	112.50%	115.79%	100.00%	-
P/EPS	6.72	19.68	23.01	21.63	23.33	26.57	14.55	-12.07%
YoY %	-65.85%	-14.47%	6.38%	-7.29%	-12.19%	82.61%	-	-
Horiz. %	46.19%	135.26%	158.14%	148.66%	160.34%	182.61%	100.00%	-
EY	14.87	5.08	4.35	4.62	4.29	3.76	6.87	13.72%
YoY %	192.72%	16.78%	-5.84%	7.69%	14.10%	-45.27%	-	-
Horiz. %	216.45%	73.94%	63.32%	67.25%	62.45%	54.73%	100.00%	-
DY	1.14	5.46	6.17	7.25	7.14	4.62	9.09	-29.23%
YoY %	-79.12%	-11.51%	-14.90%	1.54%	54.55%	-49.17%	-	-
Horiz. %	12.54%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

370

PTRANS

PERAK TRANSIT BERHAD

335

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

315

GENTING

GENTING BHD

272

YTLPOWR

YTL POWER INTERNATIONAL BHD

215

MAYBANK

MALAYAN BANKING BHD

211

GENM

GENTING MALAYSIA BERHAD

209

MBSB

MALAYSIA BUILDING SOCIETY BHD

187

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More