[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2012 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 1.56%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 388,346 386,370 372,216 379,207 372,065 373,602 356,544 5.84%
PBT 35,229 34,314 27,412 29,326 29,520 30,382 24,792 26.31%
Tax -7,890 -6,758 -6,620 -7,135 -6,934 -6,584 -4,396 47.53%
NP 27,338 27,556 20,792 22,191 22,585 23,798 20,396 21.50%
-
NP to SH 20,472 21,090 15,900 17,121 16,858 18,292 15,896 18.31%
-
Tax Rate 22.40% 19.69% 24.15% 24.33% 23.49% 21.67% 17.73% -
Total Cost 361,008 358,814 351,424 357,016 349,480 349,804 336,148 4.85%
-
Net Worth 242,285 238,872 232,682 223,572 222,152 218,783 216,700 7.70%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 242,285 238,872 232,682 223,572 222,152 218,783 216,700 7.70%
NOSH 69,224 69,238 69,250 67,749 69,206 69,235 69,233 -0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 7.04% 7.13% 5.59% 5.85% 6.07% 6.37% 5.72% -
ROE 8.45% 8.83% 6.83% 7.66% 7.59% 8.36% 7.34% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 561.00 558.03 537.49 559.72 537.62 539.61 514.99 5.85%
EPS 29.57 30.46 22.96 24.73 24.36 26.42 22.96 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.45 3.36 3.30 3.21 3.16 3.13 7.71%
Adjusted Per Share Value based on latest NOSH - 68,638
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 127.50 126.85 122.20 124.50 122.16 122.66 117.06 5.84%
EPS 6.72 6.92 5.22 5.62 5.53 6.01 5.22 18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7955 0.7843 0.7639 0.734 0.7294 0.7183 0.7115 7.70%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.00 1.92 1.73 1.68 1.77 1.60 1.71 -
P/RPS 0.36 0.34 0.32 0.30 0.33 0.30 0.33 5.95%
P/EPS 6.76 6.30 7.53 6.65 7.27 6.06 7.45 -6.25%
EY 14.79 15.86 13.27 15.04 13.76 16.51 13.43 6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.51 0.51 0.55 0.51 0.55 2.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 -
Price 2.13 2.03 1.73 1.70 1.78 1.66 1.68 -
P/RPS 0.38 0.36 0.32 0.30 0.33 0.31 0.33 9.83%
P/EPS 7.20 6.66 7.53 6.73 7.31 6.28 7.32 -1.09%
EY 13.88 15.00 13.27 14.87 13.69 15.92 13.67 1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.51 0.52 0.55 0.53 0.54 8.44%

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