[PJDEV] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 6.93%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 464,000 899,452 657,481 600,308 639,195 627,574 675,037 -5.60%
PBT 171,047 107,167 62,087 84,286 67,676 47,700 111,411 6.81%
Tax -32,681 -22,845 -16,240 -24,821 -19,918 -16,535 -18,929 8.76%
NP 138,366 84,322 45,847 59,465 47,758 31,165 92,482 6.39%
-
NP to SH 148,111 84,631 46,078 60,940 47,914 31,137 92,803 7.45%
-
Tax Rate 19.11% 21.32% 26.16% 29.45% 29.43% 34.66% 16.99% -
Total Cost 325,634 815,130 611,634 540,843 591,437 596,409 582,555 -8.55%
-
Net Worth 906,328 983,129 924,685 902,544 844,581 805,729 787,299 2.18%
Dividend
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 11,316 22,659 22,751 22,750 22,798 13,672 22,812 -10.22%
Div Payout % 7.64% 26.77% 49.38% 37.33% 47.58% 43.91% 24.58% -
Equity
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 906,328 983,129 924,685 902,544 844,581 805,729 787,299 2.18%
NOSH 453,164 453,055 455,510 455,830 456,530 455,214 455,086 -0.06%
Ratio Analysis
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 29.82% 9.37% 6.97% 9.91% 7.47% 4.97% 13.70% -
ROE 16.34% 8.61% 4.98% 6.75% 5.67% 3.86% 11.79% -
Per Share
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 102.39 198.53 144.34 131.70 140.01 137.86 148.33 -5.54%
EPS 32.68 18.68 10.12 13.37 10.50 6.84 20.39 7.52%
DPS 2.50 5.00 5.00 5.00 5.00 3.00 5.00 -10.11%
NAPS 2.00 2.17 2.03 1.98 1.85 1.77 1.73 2.25%
Adjusted Per Share Value based on latest NOSH - 455,830
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 87.22 169.07 123.59 112.84 120.15 117.97 126.89 -5.60%
EPS 27.84 15.91 8.66 11.45 9.01 5.85 17.44 7.45%
DPS 2.13 4.26 4.28 4.28 4.29 2.57 4.29 -10.20%
NAPS 1.7036 1.848 1.7381 1.6965 1.5876 1.5145 1.4799 2.18%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.53 1.01 0.80 0.66 0.80 0.67 0.50 -
P/RPS 1.49 0.51 0.55 0.50 0.57 0.49 0.34 25.51%
P/EPS 4.68 5.41 7.91 4.94 7.62 9.80 2.45 10.46%
EY 21.36 18.50 12.64 20.26 13.12 10.21 40.78 -9.46%
DY 1.63 4.95 6.25 7.58 6.25 4.48 10.00 -24.34%
P/NAPS 0.77 0.47 0.39 0.33 0.43 0.38 0.29 16.20%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/05/15 21/11/13 22/11/12 24/11/11 25/11/10 30/11/09 28/11/08 -
Price 1.50 1.23 0.85 0.76 0.79 0.76 0.46 -
P/RPS 1.46 0.62 0.59 0.58 0.56 0.55 0.31 26.91%
P/EPS 4.59 6.58 8.40 5.68 7.53 11.11 2.26 11.51%
EY 21.79 15.19 11.90 17.59 13.29 9.00 44.33 -10.34%
DY 1.67 4.07 5.88 6.58 6.33 3.95 10.87 -25.03%
P/NAPS 0.75 0.57 0.42 0.38 0.43 0.43 0.27 17.01%

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