[PJDEV] YoY TTM Result on 30-Sep-2015 [#3]

Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ--%
YoY- -61.48%
View:
Show?
TTM Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 752,993 869,448 939,930 785,678 606,102 617,305 647,417 2.34%
PBT 46,367 113,022 123,820 75,480 68,436 79,187 70,281 -6.19%
Tax -15,002 -38,740 -27,169 -19,794 -18,479 -23,860 -20,069 -4.37%
NP 31,365 74,282 96,651 55,686 49,957 55,327 50,212 -6.97%
-
NP to SH 31,982 74,577 96,961 56,088 50,563 56,152 50,229 -6.70%
-
Tax Rate 32.35% 34.28% 21.94% 26.22% 27.00% 30.13% 28.56% -
Total Cost 721,628 795,166 843,279 729,992 556,145 561,978 597,205 2.95%
-
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 24,050 41,167 33,973 22,751 22,750 22,798 13,672 9.06%
Div Payout % 75.20% 55.20% 35.04% 40.56% 44.99% 40.60% 27.22% -
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 4.17% 8.54% 10.28% 7.09% 8.24% 8.96% 7.76% -
ROE 2.60% 6.79% 9.69% 5.94% 5.58% 6.36% 6.13% -
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 141.54 185.99 207.69 172.93 133.16 135.59 142.21 -0.07%
EPS 6.01 15.95 21.43 12.35 11.11 12.33 11.03 -8.90%
DPS 4.50 8.81 7.50 5.00 5.00 5.00 3.00 6.42%
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 - 467,459
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 141.54 163.43 176.68 147.68 113.93 116.03 121.69 2.34%
EPS 6.01 14.02 18.23 10.54 9.50 10.55 9.44 -6.70%
DPS 4.50 7.74 6.39 4.28 4.28 4.29 2.57 8.99%
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 1.07 0.81 0.71 0.46 0.55 0.58 0.57 10.16%
P/EPS 25.12 9.40 6.91 6.44 6.57 6.32 7.34 20.81%
EY 3.98 10.64 14.48 15.53 15.22 15.81 13.62 -17.22%
DY 2.98 5.87 5.07 6.29 6.85 6.41 3.70 -3.27%
P/NAPS 0.65 0.64 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 1.06 0.79 0.77 0.57 0.54 0.55 0.49 12.59%
P/EPS 24.95 9.21 7.47 7.94 6.48 6.08 6.34 23.43%
EY 4.01 10.85 13.39 12.60 15.43 16.45 15.76 -18.96%
DY 3.00 5.99 4.69 5.10 6.94 6.67 4.29 -5.34%
P/NAPS 0.65 0.63 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