[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2013 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- -6.26%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 409,430 406,882 391,296 391,859 388,346 386,370 372,216 6.54%
PBT 27,800 28,342 28,624 33,105 35,229 34,314 27,412 0.93%
Tax -7,076 -6,472 -5,880 -7,925 -7,890 -6,758 -6,620 4.52%
NP 20,724 21,870 22,744 25,180 27,338 27,556 20,792 -0.21%
-
NP to SH 15,941 17,698 17,288 19,190 20,472 21,090 15,900 0.17%
-
Tax Rate 25.45% 22.84% 20.54% 23.94% 22.40% 19.69% 24.15% -
Total Cost 388,706 385,012 368,552 366,679 361,008 358,814 351,424 6.93%
-
Net Worth 254,073 268,485 249,346 245,115 242,285 238,872 232,682 6.02%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 254,073 268,485 249,346 245,115 242,285 238,872 232,682 6.02%
NOSH 69,229 73,557 69,262 69,241 69,224 69,238 69,250 -0.02%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 5.06% 5.38% 5.81% 6.43% 7.04% 7.13% 5.59% -
ROE 6.27% 6.59% 6.93% 7.83% 8.45% 8.83% 6.83% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 591.41 553.15 564.94 565.93 561.00 558.03 537.49 6.56%
EPS 23.03 24.06 24.96 27.72 29.57 30.46 22.96 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.65 3.60 3.54 3.50 3.45 3.36 6.04%
Adjusted Per Share Value based on latest NOSH - 69,183
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 134.42 133.59 128.47 128.65 127.50 126.85 122.20 6.54%
EPS 5.23 5.81 5.68 6.30 6.72 6.92 5.22 0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8342 0.8815 0.8186 0.8048 0.7955 0.7843 0.7639 6.02%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 2.74 2.20 2.17 2.20 2.00 1.92 1.73 -
P/RPS 0.46 0.40 0.38 0.39 0.36 0.34 0.32 27.28%
P/EPS 11.90 9.14 8.69 7.94 6.76 6.30 7.53 35.56%
EY 8.40 10.94 11.50 12.60 14.79 15.86 13.27 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.60 0.62 0.57 0.56 0.51 29.22%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 24/10/14 23/07/14 25/04/14 21/01/14 18/10/13 25/07/13 26/04/13 -
Price 2.24 2.41 2.28 2.22 2.13 2.03 1.73 -
P/RPS 0.38 0.44 0.40 0.39 0.38 0.36 0.32 12.10%
P/EPS 9.73 10.02 9.13 8.01 7.20 6.66 7.53 18.57%
EY 10.28 9.98 10.95 12.48 13.88 15.00 13.27 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.63 0.63 0.61 0.59 0.51 12.64%

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