[AJIYA] QoQ TTM Result on 31-Aug-2012 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 4.6%
YoY- -1.98%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 385,574 383,108 379,190 373,545 367,634 370,918 362,551 4.18%
PBT 31,382 30,071 29,416 29,590 27,773 29,781 30,125 2.76%
Tax -6,459 -6,928 -6,372 -7,208 -6,883 -6,088 -6,168 3.11%
NP 24,923 23,143 23,044 22,382 20,890 23,693 23,957 2.66%
-
NP to SH 18,173 17,781 17,780 17,410 16,644 18,676 18,367 -0.70%
-
Tax Rate 20.58% 23.04% 21.66% 24.36% 24.78% 20.44% 20.47% -
Total Cost 360,651 359,965 356,146 351,163 346,744 347,225 338,594 4.29%
-
Net Worth 238,846 232,682 225,135 222,348 218,496 216,700 206,276 10.25%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 238,846 232,682 225,135 222,348 218,496 216,700 206,276 10.25%
NOSH 69,230 69,250 68,638 69,267 69,144 69,233 69,220 0.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 6.46% 6.04% 6.08% 5.99% 5.68% 6.39% 6.61% -
ROE 7.61% 7.64% 7.90% 7.83% 7.62% 8.62% 8.90% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 556.94 553.22 552.44 539.28 531.69 535.75 523.76 4.17%
EPS 26.25 25.68 25.90 25.13 24.07 26.98 26.53 -0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.36 3.28 3.21 3.16 3.13 2.98 10.24%
Adjusted Per Share Value based on latest NOSH - 69,267
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 126.59 125.78 124.49 122.64 120.70 121.78 119.03 4.18%
EPS 5.97 5.84 5.84 5.72 5.46 6.13 6.03 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7842 0.7639 0.7392 0.73 0.7174 0.7115 0.6772 10.26%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.92 1.73 1.68 1.77 1.60 1.71 1.65 -
P/RPS 0.34 0.31 0.30 0.33 0.30 0.32 0.32 4.12%
P/EPS 7.31 6.74 6.49 7.04 6.65 6.34 6.22 11.35%
EY 13.67 14.84 15.42 14.20 15.04 15.78 16.08 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.51 0.55 0.51 0.55 0.55 1.20%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 26/04/13 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 -
Price 2.03 1.73 1.70 1.78 1.66 1.68 1.66 -
P/RPS 0.36 0.31 0.31 0.33 0.31 0.31 0.32 8.16%
P/EPS 7.73 6.74 6.56 7.08 6.90 6.23 6.26 15.08%
EY 12.93 14.84 15.24 14.12 14.50 16.06 15.98 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.52 0.55 0.53 0.54 0.56 3.53%

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