[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2013 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- -2.93%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 406,882 391,296 391,859 388,346 386,370 372,216 379,207 4.81%
PBT 28,342 28,624 33,105 35,229 34,314 27,412 29,326 -2.25%
Tax -6,472 -5,880 -7,925 -7,890 -6,758 -6,620 -7,135 -6.30%
NP 21,870 22,744 25,180 27,338 27,556 20,792 22,191 -0.96%
-
NP to SH 17,698 17,288 19,190 20,472 21,090 15,900 17,121 2.23%
-
Tax Rate 22.84% 20.54% 23.94% 22.40% 19.69% 24.15% 24.33% -
Total Cost 385,012 368,552 366,679 361,008 358,814 351,424 357,016 5.16%
-
Net Worth 268,485 249,346 245,115 242,285 238,872 232,682 223,572 12.99%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 268,485 249,346 245,115 242,285 238,872 232,682 223,572 12.99%
NOSH 73,557 69,262 69,241 69,224 69,238 69,250 67,749 5.64%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 5.38% 5.81% 6.43% 7.04% 7.13% 5.59% 5.85% -
ROE 6.59% 6.93% 7.83% 8.45% 8.83% 6.83% 7.66% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 553.15 564.94 565.93 561.00 558.03 537.49 559.72 -0.78%
EPS 24.06 24.96 27.72 29.57 30.46 22.96 24.73 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.60 3.54 3.50 3.45 3.36 3.30 6.95%
Adjusted Per Share Value based on latest NOSH - 69,194
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 133.59 128.47 128.65 127.50 126.85 122.20 124.50 4.81%
EPS 5.81 5.68 6.30 6.72 6.92 5.22 5.62 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.8186 0.8048 0.7955 0.7843 0.7639 0.734 12.99%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.20 2.17 2.20 2.00 1.92 1.73 1.68 -
P/RPS 0.40 0.38 0.39 0.36 0.34 0.32 0.30 21.16%
P/EPS 9.14 8.69 7.94 6.76 6.30 7.53 6.65 23.64%
EY 10.94 11.50 12.60 14.79 15.86 13.27 15.04 -19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.62 0.57 0.56 0.51 0.51 11.45%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 25/04/14 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 -
Price 2.41 2.28 2.22 2.13 2.03 1.73 1.70 -
P/RPS 0.44 0.40 0.39 0.38 0.36 0.32 0.30 29.11%
P/EPS 10.02 9.13 8.01 7.20 6.66 7.53 6.73 30.41%
EY 9.98 10.95 12.48 13.88 15.00 13.27 14.87 -23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.63 0.61 0.59 0.51 0.52 17.24%

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