[AJIYA] QoQ TTM Result on 31-Aug-2013 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 7.21%
YoY- 11.91%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 402,110 396,624 391,854 391,401 385,574 383,108 379,190 3.99%
PBT 30,236 33,525 33,222 33,698 31,382 30,071 29,416 1.85%
Tax -7,637 -7,595 -7,780 -7,089 -6,459 -6,928 -6,372 12.84%
NP 22,599 25,930 25,442 26,609 24,923 23,143 23,044 -1.29%
-
NP to SH 16,865 18,424 18,077 19,484 18,173 17,781 17,780 -3.46%
-
Tax Rate 25.26% 22.65% 23.42% 21.04% 20.58% 23.04% 21.66% -
Total Cost 379,511 370,694 366,412 364,792 360,651 359,965 356,146 4.33%
-
Net Worth 278,257 249,346 245,602 242,179 238,846 232,682 225,135 15.18%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 278,257 249,346 245,602 242,179 238,846 232,682 225,135 15.18%
NOSH 76,234 69,262 69,183 69,194 69,230 69,250 68,638 7.25%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 5.62% 6.54% 6.49% 6.80% 6.46% 6.04% 6.08% -
ROE 6.06% 7.39% 7.36% 8.05% 7.61% 7.64% 7.90% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 527.46 572.64 566.40 565.66 556.94 553.22 552.44 -3.04%
EPS 22.12 26.60 26.13 28.16 26.25 25.68 25.90 -9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.60 3.55 3.50 3.45 3.36 3.28 7.39%
Adjusted Per Share Value based on latest NOSH - 69,194
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 132.02 130.22 128.65 128.50 126.59 125.78 124.49 3.99%
EPS 5.54 6.05 5.93 6.40 5.97 5.84 5.84 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 0.8186 0.8064 0.7951 0.7842 0.7639 0.7392 15.18%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.20 2.17 2.20 2.00 1.92 1.73 1.68 -
P/RPS 0.42 0.38 0.39 0.35 0.34 0.31 0.30 25.17%
P/EPS 9.94 8.16 8.42 7.10 7.31 6.74 6.49 32.90%
EY 10.06 12.26 11.88 14.08 13.67 14.84 15.42 -24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.62 0.57 0.56 0.51 0.51 11.45%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 25/04/14 21/01/14 18/10/13 25/07/13 26/04/13 30/01/13 -
Price 2.41 2.28 2.22 2.13 2.03 1.73 1.70 -
P/RPS 0.46 0.40 0.39 0.38 0.36 0.31 0.31 30.12%
P/EPS 10.89 8.57 8.50 7.56 7.73 6.74 6.56 40.24%
EY 9.18 11.67 11.77 13.22 12.93 14.84 15.24 -28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.63 0.61 0.59 0.51 0.52 17.24%

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