[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2012 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- -7.84%
YoY- -4.91%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 386,370 372,216 379,207 372,065 373,602 356,544 362,761 4.28%
PBT 34,314 27,412 29,326 29,520 30,382 24,792 30,053 9.23%
Tax -6,758 -6,620 -7,135 -6,934 -6,584 -4,396 -5,700 12.00%
NP 27,556 20,792 22,191 22,585 23,798 20,396 24,353 8.57%
-
NP to SH 21,090 15,900 17,121 16,858 18,292 15,896 18,381 9.58%
-
Tax Rate 19.69% 24.15% 24.33% 23.49% 21.67% 17.73% 18.97% -
Total Cost 358,814 351,424 357,016 349,480 349,804 336,148 338,408 3.97%
-
Net Worth 238,872 232,682 223,572 222,152 218,783 216,700 212,496 8.10%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 238,872 232,682 223,572 222,152 218,783 216,700 212,496 8.10%
NOSH 69,238 69,250 67,749 69,206 69,235 69,233 69,217 0.02%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 7.13% 5.59% 5.85% 6.07% 6.37% 5.72% 6.71% -
ROE 8.83% 6.83% 7.66% 7.59% 8.36% 7.34% 8.65% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 558.03 537.49 559.72 537.62 539.61 514.99 524.09 4.26%
EPS 30.46 22.96 24.73 24.36 26.42 22.96 26.78 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.36 3.30 3.21 3.16 3.13 3.07 8.08%
Adjusted Per Share Value based on latest NOSH - 69,267
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 126.85 122.20 124.50 122.16 122.66 117.06 119.10 4.28%
EPS 6.92 5.22 5.62 5.53 6.01 5.22 6.03 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.7639 0.734 0.7294 0.7183 0.7115 0.6977 8.10%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.92 1.73 1.68 1.77 1.60 1.71 1.65 -
P/RPS 0.34 0.32 0.30 0.33 0.30 0.33 0.31 6.34%
P/EPS 6.30 7.53 6.65 7.27 6.06 7.45 6.21 0.96%
EY 15.86 13.27 15.04 13.76 16.51 13.43 16.09 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.51 0.55 0.51 0.55 0.54 2.45%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 -
Price 2.03 1.73 1.70 1.78 1.66 1.68 1.66 -
P/RPS 0.36 0.32 0.30 0.33 0.31 0.33 0.32 8.16%
P/EPS 6.66 7.53 6.73 7.31 6.28 7.32 6.25 4.32%
EY 15.00 13.27 14.87 13.69 15.92 13.67 16.00 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.52 0.55 0.53 0.54 0.54 6.07%

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