[PJDEV] YoY 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- -88.89%
YoY- -96.96%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 166,707 210,946 227,735 202,306 141,248 149,071 143,816 2.29%
PBT 2,707 24,616 27,085 20,946 13,339 23,295 12,889 -21.32%
Tax -2,463 -7,238 -6,551 -5,023 -2,805 -6,798 -3,821 -6.52%
NP 244 17,378 20,534 15,923 10,534 16,497 9,068 -42.62%
-
NP to SH 532 17,483 20,546 15,947 10,560 17,027 9,105 -35.36%
-
Tax Rate 90.99% 29.40% 24.19% 23.98% 21.03% 29.18% 29.65% -
Total Cost 166,463 193,568 207,201 186,383 130,714 132,574 134,748 3.30%
-
Net Worth 1,228,919 1,098,530 1,000,146 945,007 905,793 883,218 819,449 6.42%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 11,686 11,313 - - - - -
Div Payout % - 66.84% 55.07% - - - - -
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 1,228,919 1,098,530 1,000,146 945,007 905,793 883,218 819,449 6.42%
NOSH 531,999 467,459 452,555 454,330 455,172 455,267 455,250 2.42%
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 0.15% 8.24% 9.02% 7.87% 7.46% 11.07% 6.31% -
ROE 0.04% 1.59% 2.05% 1.69% 1.17% 1.93% 1.11% -
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 31.34 45.13 50.32 44.53 31.03 32.74 31.59 -0.12%
EPS 0.10 3.74 4.54 3.51 2.32 3.74 2.00 -36.89%
DPS 0.00 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 31.34 39.65 42.81 38.03 26.55 28.02 27.03 2.29%
EPS 0.10 3.29 3.86 3.00 1.98 3.20 1.71 -35.35%
DPS 0.00 2.20 2.13 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.0649 1.88 1.7763 1.7026 1.6602 1.5403 6.42%
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 4.82 0.00 2.94 1.79 2.35 2.38 2.56 10.21%
P/EPS 1,510.00 0.00 32.60 22.65 31.47 20.86 40.50 74.38%
EY 0.07 0.00 3.07 4.42 3.18 4.79 2.47 -42.16%
DY 0.00 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 4.79 0.00 3.18 2.20 2.32 2.29 2.22 12.54%
P/EPS 1,500.00 0.00 35.24 27.92 31.03 20.05 35.00 78.16%
EY 0.07 0.00 2.84 3.58 3.22 4.99 2.86 -43.45%
DY 0.00 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