[AFUJIYA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.96%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 111,410 77,451 52,820 25,787 125,276 91,946 63,150 45.85%
PBT 7,142 4,910 3,520 1,687 8,349 5,780 5,167 24.01%
Tax -2,268 -1,648 -1,046 -573 -1,402 -1,723 -1,430 35.88%
NP 4,874 3,262 2,474 1,114 6,947 4,057 3,737 19.31%
-
NP to SH 4,874 3,262 2,474 1,114 6,947 4,057 3,737 19.31%
-
Tax Rate 31.76% 33.56% 29.72% 33.97% 16.79% 29.81% 27.68% -
Total Cost 106,536 74,189 50,346 24,673 118,329 87,889 59,413 47.43%
-
Net Worth 140,399 138,599 138,599 136,799 145,800 141,313 119,332 11.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 140,399 138,599 138,599 136,799 145,800 141,313 119,332 11.41%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 157,016 9.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.37% 4.21% 4.68% 4.32% 5.55% 4.41% 5.92% -
ROE 3.47% 2.35% 1.78% 0.81% 4.76% 2.87% 3.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 61.89 43.03 29.34 14.33 69.60 53.35 40.22 33.18%
EPS 2.71 1.81 1.37 0.62 4.15 2.50 2.38 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.76 0.81 0.82 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 61.97 43.08 29.38 14.34 69.68 51.14 35.13 45.84%
EPS 2.71 1.81 1.38 0.62 3.86 2.26 2.08 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7809 0.7709 0.7709 0.7609 0.811 0.786 0.6638 11.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 - -
Price 0.52 0.525 0.55 0.55 0.57 0.495 0.00 -
P/RPS 0.84 1.22 1.87 3.84 0.82 0.93 0.00 -
P/EPS 19.20 28.97 40.02 88.87 14.77 21.03 0.00 -
EY 5.21 3.45 2.50 1.13 6.77 4.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.71 0.72 0.70 0.60 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 27/08/14 22/05/14 24/02/14 25/11/13 28/08/13 -
Price 0.48 0.48 0.55 0.53 0.53 0.60 0.485 -
P/RPS 0.78 1.12 1.87 3.70 0.76 1.12 1.21 -25.31%
P/EPS 17.73 26.49 40.02 85.64 13.73 25.49 20.38 -8.84%
EY 5.64 3.78 2.50 1.17 7.28 3.92 4.91 9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.71 0.70 0.65 0.73 0.64 -2.08%

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