[AJIYA] QoQ TTM Result on 30-Nov-2012 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 2.13%
YoY- -3.2%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 391,401 385,574 383,108 379,190 373,545 367,634 370,918 3.63%
PBT 33,698 31,382 30,071 29,416 29,590 27,773 29,781 8.56%
Tax -7,089 -6,459 -6,928 -6,372 -7,208 -6,883 -6,088 10.65%
NP 26,609 24,923 23,143 23,044 22,382 20,890 23,693 8.02%
-
NP to SH 19,484 18,173 17,781 17,780 17,410 16,644 18,676 2.85%
-
Tax Rate 21.04% 20.58% 23.04% 21.66% 24.36% 24.78% 20.44% -
Total Cost 364,792 360,651 359,965 356,146 351,163 346,744 347,225 3.33%
-
Net Worth 242,179 238,846 232,682 225,135 222,348 218,496 216,700 7.67%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 242,179 238,846 232,682 225,135 222,348 218,496 216,700 7.67%
NOSH 69,194 69,230 69,250 68,638 69,267 69,144 69,233 -0.03%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 6.80% 6.46% 6.04% 6.08% 5.99% 5.68% 6.39% -
ROE 8.05% 7.61% 7.64% 7.90% 7.83% 7.62% 8.62% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 565.66 556.94 553.22 552.44 539.28 531.69 535.75 3.67%
EPS 28.16 26.25 25.68 25.90 25.13 24.07 26.98 2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.45 3.36 3.28 3.21 3.16 3.13 7.71%
Adjusted Per Share Value based on latest NOSH - 68,638
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 128.50 126.59 125.78 124.49 122.64 120.70 121.78 3.63%
EPS 6.40 5.97 5.84 5.84 5.72 5.46 6.13 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.7842 0.7639 0.7392 0.73 0.7174 0.7115 7.66%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.00 1.92 1.73 1.68 1.77 1.60 1.71 -
P/RPS 0.35 0.34 0.31 0.30 0.33 0.30 0.32 6.13%
P/EPS 7.10 7.31 6.74 6.49 7.04 6.65 6.34 7.81%
EY 14.08 13.67 14.84 15.42 14.20 15.04 15.78 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.51 0.51 0.55 0.51 0.55 2.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 18/10/13 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 -
Price 2.13 2.03 1.73 1.70 1.78 1.66 1.68 -
P/RPS 0.38 0.36 0.31 0.31 0.33 0.31 0.31 14.49%
P/EPS 7.56 7.73 6.74 6.56 7.08 6.90 6.23 13.72%
EY 13.22 12.93 14.84 15.24 14.12 14.50 16.06 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.51 0.52 0.55 0.53 0.54 8.44%

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