[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2013 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -7.13%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 391,859 388,346 386,370 372,216 379,207 372,065 373,602 3.22%
PBT 33,105 35,229 34,314 27,412 29,326 29,520 30,382 5.88%
Tax -7,925 -7,890 -6,758 -6,620 -7,135 -6,934 -6,584 13.14%
NP 25,180 27,338 27,556 20,792 22,191 22,585 23,798 3.83%
-
NP to SH 19,190 20,472 21,090 15,900 17,121 16,858 18,292 3.24%
-
Tax Rate 23.94% 22.40% 19.69% 24.15% 24.33% 23.49% 21.67% -
Total Cost 366,679 361,008 358,814 351,424 357,016 349,480 349,804 3.18%
-
Net Worth 245,115 242,285 238,872 232,682 223,572 222,152 218,783 7.86%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 245,115 242,285 238,872 232,682 223,572 222,152 218,783 7.86%
NOSH 69,241 69,224 69,238 69,250 67,749 69,206 69,235 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.43% 7.04% 7.13% 5.59% 5.85% 6.07% 6.37% -
ROE 7.83% 8.45% 8.83% 6.83% 7.66% 7.59% 8.36% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 565.93 561.00 558.03 537.49 559.72 537.62 539.61 3.22%
EPS 27.72 29.57 30.46 22.96 24.73 24.36 26.42 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.50 3.45 3.36 3.30 3.21 3.16 7.85%
Adjusted Per Share Value based on latest NOSH - 69,250
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 128.65 127.50 126.85 122.20 124.50 122.16 122.66 3.22%
EPS 6.30 6.72 6.92 5.22 5.62 5.53 6.01 3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8048 0.7955 0.7843 0.7639 0.734 0.7294 0.7183 7.86%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.20 2.00 1.92 1.73 1.68 1.77 1.60 -
P/RPS 0.39 0.36 0.34 0.32 0.30 0.33 0.30 19.09%
P/EPS 7.94 6.76 6.30 7.53 6.65 7.27 6.06 19.71%
EY 12.60 14.79 15.86 13.27 15.04 13.76 16.51 -16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.51 0.51 0.55 0.51 13.89%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 -
Price 2.22 2.13 2.03 1.73 1.70 1.78 1.66 -
P/RPS 0.39 0.38 0.36 0.32 0.30 0.33 0.31 16.52%
P/EPS 8.01 7.20 6.66 7.53 6.73 7.31 6.28 17.59%
EY 12.48 13.88 15.00 13.27 14.87 13.69 15.92 -14.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.59 0.51 0.52 0.55 0.53 12.20%

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