[AJIYA] QoQ TTM Result on 28-Feb-2015 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
28-Feb-2015 [#1]
Profit Trend
QoQ- 2.0%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 426,653 423,885 425,557 419,502 412,457 407,667 402,110 4.02%
PBT 33,522 32,072 29,538 26,836 26,711 27,650 30,236 7.11%
Tax -6,574 -6,438 -6,959 -6,848 -6,801 -7,169 -7,637 -9.50%
NP 26,948 25,634 22,579 19,988 19,910 20,481 22,599 12.43%
-
NP to SH 21,054 20,189 17,819 15,695 15,388 15,685 16,865 15.92%
-
Tax Rate 19.61% 20.07% 23.56% 25.52% 25.46% 25.93% 25.26% -
Total Cost 399,705 398,251 402,978 399,514 392,547 387,186 379,511 3.51%
-
Net Worth 309,323 277,462 271,476 266,392 207,727 254,168 278,257 7.30%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 309,323 277,462 271,476 266,392 207,727 254,168 278,257 7.30%
NOSH 76,187 69,192 69,254 69,192 69,242 69,255 76,234 -0.04%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 6.32% 6.05% 5.31% 4.76% 4.83% 5.02% 5.62% -
ROE 6.81% 7.28% 6.56% 5.89% 7.41% 6.17% 6.06% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 560.00 612.62 614.49 606.28 595.67 588.64 527.46 4.06%
EPS 27.63 29.18 25.73 22.68 22.22 22.65 22.12 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 4.01 3.92 3.85 3.00 3.67 3.65 7.34%
Adjusted Per Share Value based on latest NOSH - 69,192
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 140.08 139.17 139.72 137.73 135.42 133.84 132.02 4.02%
EPS 6.91 6.63 5.85 5.15 5.05 5.15 5.54 15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0156 0.911 0.8913 0.8746 0.682 0.8345 0.9136 7.30%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 4.22 2.34 2.56 2.32 2.33 2.74 2.20 -
P/RPS 0.75 0.38 0.42 0.38 0.39 0.47 0.42 47.13%
P/EPS 15.27 8.02 9.95 10.23 10.48 12.10 9.94 33.10%
EY 6.55 12.47 10.05 9.78 9.54 8.27 10.06 -24.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.58 0.65 0.60 0.78 0.75 0.60 44.24%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 20/01/16 22/10/15 23/07/15 24/04/15 15/01/15 24/10/14 23/07/14 -
Price 3.52 4.10 2.45 2.48 2.05 2.24 2.41 -
P/RPS 0.63 0.67 0.40 0.41 0.34 0.38 0.46 23.30%
P/EPS 12.74 14.05 9.52 10.93 9.22 9.89 10.89 11.01%
EY 7.85 7.12 10.50 9.15 10.84 10.11 9.18 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 0.63 0.64 0.68 0.61 0.66 20.20%

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