[PJDEV] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 157.03%
YoY- 36.73%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 183,111 188,898 241,635 226,586 159,447 145,830 172,975 0.87%
PBT 6,982 14,321 32,305 21,791 16,005 21,899 20,794 -15.45%
Tax -2,266 -8,844 -7,379 -4,583 -3,247 -5,596 -4,631 -10.41%
NP 4,716 5,477 24,926 17,208 12,758 16,303 16,163 -17.25%
-
NP to SH 4,789 5,747 24,942 17,211 12,588 16,498 16,182 -17.07%
-
Tax Rate 32.45% 61.76% 22.84% 21.03% 20.29% 25.55% 22.27% -
Total Cost 178,395 183,421 216,709 209,378 146,689 129,527 156,812 2.00%
-
Net Worth 1,220,931 1,213,255 988,610 928,847 903,052 875,032 811,379 6.48%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,525 11,402 - - - - - -
Div Payout % 219.78% 198.41% - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,220,931 1,213,255 988,610 928,847 903,052 875,032 811,379 6.48%
NOSH 526,263 456,111 453,490 455,317 456,086 455,745 455,830 2.23%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.58% 2.90% 10.32% 7.59% 8.00% 11.18% 9.34% -
ROE 0.39% 0.47% 2.52% 1.85% 1.39% 1.89% 1.99% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.79 41.41 53.28 49.76 34.96 32.00 37.95 -1.32%
EPS 0.91 1.26 5.50 3.78 2.76 3.62 3.55 -18.89%
DPS 2.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.66 2.18 2.04 1.98 1.92 1.78 4.15%
Adjusted Per Share Value based on latest NOSH - 455,317
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.42 35.51 45.42 42.59 29.97 27.41 32.51 0.88%
EPS 0.90 1.08 4.69 3.24 2.37 3.10 3.04 -17.07%
DPS 1.98 2.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.295 2.2806 1.8583 1.746 1.6975 1.6448 1.5251 6.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.49 1.27 0.79 0.73 0.79 0.75 -
P/RPS 3.99 3.60 2.38 1.59 2.09 2.47 1.98 11.37%
P/EPS 152.75 118.25 23.09 20.90 26.45 21.82 21.13 35.56%
EY 0.65 0.85 4.33 4.78 3.78 4.58 4.73 -26.30%
DY 1.44 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.58 0.39 0.37 0.41 0.42 5.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/08/16 28/08/15 24/02/14 26/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.31 1.55 1.55 0.78 0.75 0.76 0.74 -
P/RPS 3.76 3.74 2.91 1.57 2.15 2.38 1.95 10.62%
P/EPS 143.96 123.02 28.18 20.63 27.17 20.99 20.85 34.60%
EY 0.69 0.81 3.55 4.85 3.68 4.76 4.80 -25.79%
DY 1.53 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.71 0.38 0.38 0.40 0.42 4.52%

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