[AJIYA] QoQ Annualized Quarter Result on 31-May-2012 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 15.07%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 372,216 379,207 372,065 373,602 356,544 362,761 357,406 2.74%
PBT 27,412 29,326 29,520 30,382 24,792 30,053 30,233 -6.32%
Tax -6,620 -7,135 -6,934 -6,584 -4,396 -5,700 -5,548 12.51%
NP 20,792 22,191 22,585 23,798 20,396 24,353 24,685 -10.82%
-
NP to SH 15,900 17,121 16,858 18,292 15,896 18,381 17,729 -7.00%
-
Tax Rate 24.15% 24.33% 23.49% 21.67% 17.73% 18.97% 18.35% -
Total Cost 351,424 357,016 349,480 349,804 336,148 338,408 332,721 3.71%
-
Net Worth 232,682 223,572 222,152 218,783 216,700 212,496 202,330 9.77%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 232,682 223,572 222,152 218,783 216,700 212,496 202,330 9.77%
NOSH 69,250 67,749 69,206 69,235 69,233 69,217 67,669 1.55%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.59% 5.85% 6.07% 6.37% 5.72% 6.71% 6.91% -
ROE 6.83% 7.66% 7.59% 8.36% 7.34% 8.65% 8.76% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 537.49 559.72 537.62 539.61 514.99 524.09 528.17 1.17%
EPS 22.96 24.73 24.36 26.42 22.96 26.78 26.20 -8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.30 3.21 3.16 3.13 3.07 2.99 8.09%
Adjusted Per Share Value based on latest NOSH - 69,144
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 122.20 124.50 122.16 122.66 117.06 119.10 117.34 2.74%
EPS 5.22 5.62 5.53 6.01 5.22 6.03 5.82 -7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7639 0.734 0.7294 0.7183 0.7115 0.6977 0.6643 9.77%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.73 1.68 1.77 1.60 1.71 1.65 1.62 -
P/RPS 0.32 0.30 0.33 0.30 0.33 0.31 0.31 2.14%
P/EPS 7.53 6.65 7.27 6.06 7.45 6.21 6.18 14.09%
EY 13.27 15.04 13.76 16.51 13.43 16.09 16.17 -12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.55 0.51 0.55 0.54 0.54 -3.74%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 -
Price 1.73 1.70 1.78 1.66 1.68 1.66 1.68 -
P/RPS 0.32 0.30 0.33 0.31 0.33 0.32 0.32 0.00%
P/EPS 7.53 6.73 7.31 6.28 7.32 6.25 6.41 11.34%
EY 13.27 14.87 13.69 15.92 13.67 16.00 15.60 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.55 0.53 0.54 0.54 0.56 -6.05%

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