[AJIYA] QoQ TTM Result on 28-Feb-2013 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 0.01%
YoY- -4.79%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 391,854 391,401 385,574 383,108 379,190 373,545 367,634 4.34%
PBT 33,222 33,698 31,382 30,071 29,416 29,590 27,773 12.67%
Tax -7,780 -7,089 -6,459 -6,928 -6,372 -7,208 -6,883 8.50%
NP 25,442 26,609 24,923 23,143 23,044 22,382 20,890 14.03%
-
NP to SH 18,077 19,484 18,173 17,781 17,780 17,410 16,644 5.65%
-
Tax Rate 23.42% 21.04% 20.58% 23.04% 21.66% 24.36% 24.78% -
Total Cost 366,412 364,792 360,651 359,965 356,146 351,163 346,744 3.74%
-
Net Worth 245,602 242,179 238,846 232,682 225,135 222,348 218,496 8.10%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 245,602 242,179 238,846 232,682 225,135 222,348 218,496 8.10%
NOSH 69,183 69,194 69,230 69,250 68,638 69,267 69,144 0.03%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.49% 6.80% 6.46% 6.04% 6.08% 5.99% 5.68% -
ROE 7.36% 8.05% 7.61% 7.64% 7.90% 7.83% 7.62% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 566.40 565.66 556.94 553.22 552.44 539.28 531.69 4.30%
EPS 26.13 28.16 26.25 25.68 25.90 25.13 24.07 5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.50 3.45 3.36 3.28 3.21 3.16 8.05%
Adjusted Per Share Value based on latest NOSH - 69,250
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 128.65 128.50 126.59 125.78 124.49 122.64 120.70 4.34%
EPS 5.93 6.40 5.97 5.84 5.84 5.72 5.46 5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8064 0.7951 0.7842 0.7639 0.7392 0.73 0.7174 8.10%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.20 2.00 1.92 1.73 1.68 1.77 1.60 -
P/RPS 0.39 0.35 0.34 0.31 0.30 0.33 0.30 19.09%
P/EPS 8.42 7.10 7.31 6.74 6.49 7.04 6.65 17.02%
EY 11.88 14.08 13.67 14.84 15.42 14.20 15.04 -14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.51 0.51 0.55 0.51 13.89%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 -
Price 2.22 2.13 2.03 1.73 1.70 1.78 1.66 -
P/RPS 0.39 0.38 0.36 0.31 0.31 0.33 0.31 16.52%
P/EPS 8.50 7.56 7.73 6.74 6.56 7.08 6.90 14.90%
EY 11.77 13.22 12.93 14.84 15.24 14.12 14.50 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.59 0.51 0.52 0.55 0.53 12.20%

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