[PJDEV] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 3.21%
YoY- 87.01%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 227,735 202,306 141,248 149,071 143,816 133,351 159,152 6.15%
PBT 27,085 20,946 13,339 23,295 12,889 574 13,134 12.81%
Tax -6,551 -5,023 -2,805 -6,798 -3,821 -2,114 -3,591 10.53%
NP 20,534 15,923 10,534 16,497 9,068 -1,540 9,543 13.61%
-
NP to SH 20,546 15,947 10,560 17,027 9,105 -1,772 9,288 14.14%
-
Tax Rate 24.19% 23.98% 21.03% 29.18% 29.65% 368.29% 27.34% -
Total Cost 207,201 186,383 130,714 132,574 134,748 134,891 149,609 5.57%
-
Net Worth 1,000,146 945,007 905,793 883,218 819,449 763,323 764,894 4.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,313 - - - - - - -
Div Payout % 55.07% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,000,146 945,007 905,793 883,218 819,449 763,323 764,894 4.56%
NOSH 452,555 454,330 455,172 455,267 455,250 454,358 455,294 -0.10%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.02% 7.87% 7.46% 11.07% 6.31% -1.15% 6.00% -
ROE 2.05% 1.69% 1.17% 1.93% 1.11% -0.23% 1.21% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 50.32 44.53 31.03 32.74 31.59 29.35 34.96 6.25%
EPS 4.54 3.51 2.32 3.74 2.00 -0.39 2.04 14.25%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.08 1.99 1.94 1.80 1.68 1.68 4.67%
Adjusted Per Share Value based on latest NOSH - 455,267
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 42.81 38.03 26.55 28.02 27.03 25.07 29.92 6.14%
EPS 3.86 3.00 1.98 3.20 1.71 -0.33 1.75 14.08%
DPS 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.7763 1.7026 1.6602 1.5403 1.4348 1.4378 4.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.48 0.795 0.73 0.78 0.81 0.41 0.66 -
P/RPS 2.94 1.79 2.35 2.38 2.56 1.40 1.89 7.63%
P/EPS 32.60 22.65 31.47 20.86 40.50 -105.13 32.35 0.12%
EY 3.07 4.42 3.18 4.79 2.47 -0.95 3.09 -0.10%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.38 0.37 0.40 0.45 0.24 0.39 9.43%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 28/05/13 30/05/12 31/05/11 27/05/10 27/05/09 29/05/08 -
Price 1.60 0.98 0.72 0.75 0.70 0.56 0.71 -
P/RPS 3.18 2.20 2.32 2.29 2.22 1.91 2.03 7.76%
P/EPS 35.24 27.92 31.03 20.05 35.00 -143.59 34.80 0.20%
EY 2.84 3.58 3.22 4.99 2.86 -0.70 2.87 -0.17%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.36 0.39 0.39 0.33 0.42 9.39%

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