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

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 51.68%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 464,000 234,428 193,121 160,331 186,373 167,962 164,845 18.81%
PBT 171,047 28,301 23,581 22,972 22,294 18,247 22,887 39.80%
Tax -32,681 -7,505 -7,705 -9,206 -8,673 -7,095 -6,396 31.22%
NP 138,366 20,796 15,876 13,766 13,621 11,152 16,491 42.52%
-
NP to SH 148,111 21,073 16,017 14,515 13,679 11,149 17,246 43.07%
-
Tax Rate 19.11% 26.52% 32.67% 40.07% 38.90% 38.88% 27.95% -
Total Cost 325,634 213,632 177,245 146,565 172,752 156,810 148,354 13.99%
-
Net Worth 1,149,761 960,747 919,157 891,830 825,299 788,456 793,863 6.36%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 11,316 22,659 22,751 22,750 22,798 13,672 22,812 -11.02%
Div Payout % 7.64% 107.53% 142.05% 156.74% 166.67% 122.64% 132.28% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,149,761 960,747 919,157 891,830 825,299 788,456 793,863 6.36%
NOSH 452,661 453,182 455,028 455,015 455,966 455,755 456,243 -0.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 29.82% 8.87% 8.22% 8.59% 7.31% 6.64% 10.00% -
ROE 12.88% 2.19% 1.74% 1.63% 1.66% 1.41% 2.17% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 102.50 51.73 42.44 35.24 40.87 36.85 36.13 18.97%
EPS 32.72 4.65 3.52 3.19 3.00 2.44 3.78 43.26%
DPS 2.50 5.00 5.00 5.00 5.00 3.00 5.00 -10.90%
NAPS 2.54 2.12 2.02 1.96 1.81 1.73 1.74 6.50%
Adjusted Per Share Value based on latest NOSH - 455,028
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 87.22 44.07 36.30 30.14 35.03 31.57 30.99 18.81%
EPS 27.84 3.96 3.01 2.73 2.57 2.10 3.24 43.09%
DPS 2.13 4.26 4.28 4.28 4.29 2.57 4.29 -11.00%
NAPS 2.1612 1.8059 1.7277 1.6764 1.5513 1.4821 1.4922 6.36%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 5.04 20.11 20.17 24.45 23.00 26.16 16.67 -18.06%
EY 19.83 4.97 4.96 4.09 4.35 3.82 6.00 22.03%
DY 1.52 5.35 7.04 6.41 7.25 4.69 7.94 -24.07%
P/NAPS 0.65 0.44 0.35 0.40 0.38 0.37 0.36 10.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 6.72 19.68 23.01 21.63 23.33 26.57 14.55 -12.07%
EY 14.87 5.08 4.35 4.62 4.29 3.76 6.87 13.72%
DY 1.14 5.46 6.17 7.25 7.14 4.62 9.09 -29.23%
P/NAPS 0.87 0.43 0.40 0.35 0.39 0.38 0.32 18.13%

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