[PJDEV] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -16.78%
YoY- -66.32%
View:
Show?
TTM Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 803,019 464,000 899,452 657,481 600,308 639,195 627,574 3.86%
PBT 75,615 171,047 107,167 62,087 84,286 67,676 47,700 7.34%
Tax -26,355 -32,681 -22,845 -16,240 -24,821 -19,918 -16,535 7.43%
NP 49,260 138,366 84,322 45,847 59,465 47,758 31,165 7.29%
-
NP to SH 49,891 148,111 84,631 46,078 60,940 47,914 31,137 7.51%
-
Tax Rate 34.85% 19.11% 21.32% 26.16% 29.45% 29.43% 34.66% -
Total Cost 753,759 325,634 815,130 611,634 540,843 591,437 596,409 3.66%
-
Net Worth 1,221,004 906,328 983,129 924,685 902,544 844,581 805,729 6.59%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 36,614 11,316 22,659 22,751 22,750 22,798 13,672 16.35%
Div Payout % 73.39% 7.64% 26.77% 49.38% 37.33% 47.58% 43.91% -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,221,004 906,328 983,129 924,685 902,544 844,581 805,729 6.59%
NOSH 524,036 453,164 453,055 455,510 455,830 456,530 455,214 2.18%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.13% 29.82% 9.37% 6.97% 9.91% 7.47% 4.97% -
ROE 4.09% 16.34% 8.61% 4.98% 6.75% 5.67% 3.86% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 153.24 102.39 198.53 144.34 131.70 140.01 137.86 1.63%
EPS 9.52 32.68 18.68 10.12 13.37 10.50 6.84 5.21%
DPS 6.99 2.50 5.00 5.00 5.00 5.00 3.00 13.88%
NAPS 2.33 2.00 2.17 2.03 1.98 1.85 1.77 4.31%
Adjusted Per Share Value based on latest NOSH - 524,036
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 150.94 87.22 169.07 123.59 112.84 120.15 117.97 3.86%
EPS 9.38 27.84 15.91 8.66 11.45 9.01 5.85 7.52%
DPS 6.88 2.13 4.26 4.28 4.28 4.29 2.57 16.34%
NAPS 2.2951 1.7036 1.848 1.7381 1.6965 1.5876 1.5145 6.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.43 1.53 1.01 0.80 0.66 0.80 0.67 -
P/RPS 0.93 1.49 0.51 0.55 0.50 0.57 0.49 10.35%
P/EPS 15.02 4.68 5.41 7.91 4.94 7.62 9.80 6.78%
EY 6.66 21.36 18.50 12.64 20.26 13.12 10.21 -6.35%
DY 4.89 1.63 4.95 6.25 7.58 6.25 4.48 1.35%
P/NAPS 0.61 0.77 0.47 0.39 0.33 0.43 0.38 7.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/05/16 19/05/15 21/11/13 22/11/12 24/11/11 25/11/10 30/11/09 -
Price 1.33 1.50 1.23 0.85 0.76 0.79 0.76 -
P/RPS 0.87 1.46 0.62 0.59 0.58 0.56 0.55 7.30%
P/EPS 13.97 4.59 6.58 8.40 5.68 7.53 11.11 3.58%
EY 7.16 21.79 15.19 11.90 17.59 13.29 9.00 -3.45%
DY 5.25 1.67 4.07 5.88 6.58 6.33 3.95 4.47%
P/NAPS 0.57 0.75 0.57 0.42 0.38 0.43 0.43 4.42%

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