[PJDEV] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 44.26%
YoY- 354.0%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 191,208 229,201 236,132 163,665 145,076 136,031 162,664 2.51%
PBT 12,565 28,413 36,129 9,162 16,120 11,699 18,351 -5.65%
Tax -3,985 -9,575 -5,734 -2,483 -3,221 -2,793 -4,522 -1.92%
NP 8,580 18,838 30,395 6,679 12,899 8,906 13,829 -7.07%
-
NP to SH 8,699 18,761 30,400 6,696 12,900 8,948 13,793 -6.84%
-
Tax Rate 31.72% 33.70% 15.87% 27.10% 19.98% 23.87% 24.64% -
Total Cost 182,628 210,363 205,737 156,986 132,177 127,125 148,835 3.19%
-
Net Worth 1,221,004 1,196,353 983,129 924,685 902,544 844,581 805,729 6.59%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,221,004 1,196,353 983,129 924,685 902,544 844,581 805,729 6.59%
NOSH 524,036 453,164 453,055 455,510 455,830 456,530 455,214 2.18%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.49% 8.22% 12.87% 4.08% 8.89% 6.55% 8.50% -
ROE 0.71% 1.57% 3.09% 0.72% 1.43% 1.06% 1.71% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.49 50.58 52.12 35.93 31.83 29.80 35.73 0.32%
EPS 1.66 4.14 6.71 1.47 2.83 1.96 3.03 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.64 2.17 2.03 1.98 1.85 1.77 4.31%
Adjusted Per Share Value based on latest NOSH - 453,055
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.94 43.08 44.39 30.76 27.27 25.57 30.58 2.51%
EPS 1.64 3.53 5.71 1.26 2.42 1.68 2.59 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2951 2.2488 1.848 1.7381 1.6965 1.5876 1.5145 6.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.43 1.53 1.01 0.80 0.66 0.80 0.67 -
P/RPS 3.92 3.03 1.94 2.23 2.07 2.68 1.87 12.05%
P/EPS 86.14 36.96 15.05 54.42 23.32 40.82 22.11 23.25%
EY 1.16 2.71 6.64 1.84 4.29 2.45 4.52 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.47 0.39 0.33 0.43 0.38 7.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/05/16 19/05/15 21/11/13 22/11/12 24/11/11 25/11/10 30/11/09 -
Price 1.33 1.50 1.23 0.85 0.76 0.79 0.76 -
P/RPS 3.65 2.97 2.36 2.37 2.39 2.65 2.13 8.63%
P/EPS 80.12 36.23 18.33 57.82 26.86 40.31 25.08 19.55%
EY 1.25 2.76 5.46 1.73 3.72 2.48 3.99 -16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.57 0.42 0.38 0.43 0.43 4.42%

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