[PJDEV] YoY TTM 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- 16.43%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 939,930 785,678 606,102 617,305 647,417 625,368 673,726 5.70%
PBT 123,820 75,480 68,436 79,187 70,281 42,073 120,344 0.47%
Tax -27,169 -19,794 -18,479 -23,860 -20,069 -14,048 -18,596 6.51%
NP 96,651 55,686 49,957 55,327 50,212 28,025 101,748 -0.85%
-
NP to SH 96,961 56,088 50,563 56,152 50,229 28,720 101,021 -0.68%
-
Tax Rate 21.94% 26.22% 27.00% 30.13% 28.56% 33.39% 15.45% -
Total Cost 843,279 729,992 556,145 561,978 597,205 597,343 571,978 6.68%
-
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 33,973 22,751 22,750 22,798 13,672 22,812 22,815 6.85%
Div Payout % 35.04% 40.56% 44.99% 40.60% 27.22% 79.43% 22.59% -
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 10.28% 7.09% 8.24% 8.96% 7.76% 4.48% 15.10% -
ROE 9.69% 5.94% 5.58% 6.36% 6.13% 3.76% 13.21% -
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 207.69 172.93 133.16 135.59 142.21 137.64 147.98 5.80%
EPS 21.43 12.35 11.11 12.33 11.03 6.32 22.19 -0.57%
DPS 7.50 5.00 5.00 5.00 3.00 5.00 5.00 6.98%
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 176.68 147.68 113.93 116.03 121.69 117.55 126.64 5.70%
EPS 18.23 10.54 9.50 10.55 9.44 5.40 18.99 -0.67%
DPS 6.39 4.28 4.28 4.29 2.57 4.29 4.29 6.86%
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 0.71 0.46 0.55 0.58 0.57 0.30 0.45 7.89%
P/EPS 6.91 6.44 6.57 6.32 7.34 6.49 2.97 15.10%
EY 14.48 15.53 15.22 15.81 13.62 15.42 33.62 -13.09%
DY 5.07 6.29 6.85 6.41 3.70 12.20 7.58 -6.48%
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 0.77 0.57 0.54 0.55 0.49 0.41 0.48 8.19%
P/EPS 7.47 7.94 6.48 6.08 6.34 8.86 3.20 15.16%
EY 13.39 12.60 15.43 16.45 15.76 11.29 31.25 -13.16%
DY 4.69 5.10 6.94 6.67 4.29 8.93 7.04 -6.54%
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