[AJIYA] QoQ Annualized Quarter Result on 31-May-2015 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-May-2015 [#2]
Profit Trend
QoQ- 16.2%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 374,564 426,649 424,668 433,082 419,476 412,456 409,430 -5.76%
PBT 19,184 33,457 34,948 33,996 29,124 26,711 27,800 -21.92%
Tax -2,824 -5,635 -6,592 -6,788 -6,068 -6,801 -7,076 -45.82%
NP 16,360 27,822 28,356 27,208 23,056 19,910 20,724 -14.59%
-
NP to SH 12,380 21,947 22,342 21,516 18,516 15,388 15,941 -15.52%
-
Tax Rate 14.72% 16.84% 18.86% 19.97% 20.84% 25.46% 25.45% -
Total Cost 358,204 398,827 396,312 405,874 396,420 392,546 388,706 -5.30%
-
Net Worth 313,311 310,670 277,552 271,372 266,392 258,932 254,073 15.00%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 313,311 310,670 277,552 271,372 266,392 258,932 254,073 15.00%
NOSH 76,231 76,144 69,215 69,227 69,192 69,233 69,229 6.64%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 4.37% 6.52% 6.68% 6.28% 5.50% 4.83% 5.06% -
ROE 3.95% 7.06% 8.05% 7.93% 6.95% 5.94% 6.27% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 491.35 560.31 613.55 625.59 606.24 595.75 591.41 -11.63%
EPS 16.24 31.70 32.28 31.08 26.76 22.23 23.03 -20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.08 4.01 3.92 3.85 3.74 3.67 7.84%
Adjusted Per Share Value based on latest NOSH - 69,254
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 122.98 140.08 139.43 142.19 137.72 135.42 134.42 -5.76%
EPS 4.06 7.21 7.34 7.06 6.08 5.05 5.23 -15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0287 1.02 0.9113 0.891 0.8746 0.8501 0.8342 15.00%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 3.61 4.22 2.34 2.56 2.32 2.33 2.74 -
P/RPS 0.73 0.75 0.38 0.41 0.38 0.39 0.46 36.09%
P/EPS 22.23 14.64 7.25 8.24 8.67 10.48 11.90 51.73%
EY 4.50 6.83 13.79 12.14 11.53 9.54 8.40 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.58 0.65 0.60 0.62 0.75 11.25%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 22/04/16 20/01/16 22/10/15 23/07/15 24/04/15 15/01/15 24/10/14 -
Price 3.32 3.52 4.10 2.45 2.48 2.05 2.24 -
P/RPS 0.68 0.63 0.67 0.39 0.41 0.34 0.38 47.44%
P/EPS 20.44 12.21 12.70 7.88 9.27 9.22 9.73 64.09%
EY 4.89 8.19 7.87 12.69 10.79 10.84 10.28 -39.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.02 0.63 0.64 0.55 0.61 20.83%

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