[AJIYA] QoQ TTM Result on 31-Aug-2014 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- -7.0%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 425,557 419,502 412,457 407,667 402,110 396,624 391,854 5.66%
PBT 29,538 26,836 26,711 27,650 30,236 33,525 33,222 -7.54%
Tax -6,959 -6,848 -6,801 -7,169 -7,637 -7,595 -7,780 -7.17%
NP 22,579 19,988 19,910 20,481 22,599 25,930 25,442 -7.65%
-
NP to SH 17,819 15,695 15,388 15,685 16,865 18,424 18,077 -0.95%
-
Tax Rate 23.56% 25.52% 25.46% 25.93% 25.26% 22.65% 23.42% -
Total Cost 402,978 399,514 392,547 387,186 379,511 370,694 366,412 6.55%
-
Net Worth 271,476 266,392 207,727 254,168 278,257 249,346 245,602 6.91%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 271,476 266,392 207,727 254,168 278,257 249,346 245,602 6.91%
NOSH 69,254 69,192 69,242 69,255 76,234 69,262 69,183 0.06%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 5.31% 4.76% 4.83% 5.02% 5.62% 6.54% 6.49% -
ROE 6.56% 5.89% 7.41% 6.17% 6.06% 7.39% 7.36% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 614.49 606.28 595.67 588.64 527.46 572.64 566.40 5.58%
EPS 25.73 22.68 22.22 22.65 22.12 26.60 26.13 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.85 3.00 3.67 3.65 3.60 3.55 6.83%
Adjusted Per Share Value based on latest NOSH - 69,255
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 139.72 137.73 135.42 133.84 132.02 130.22 128.65 5.66%
EPS 5.85 5.15 5.05 5.15 5.54 6.05 5.93 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8913 0.8746 0.682 0.8345 0.9136 0.8186 0.8064 6.90%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 2.56 2.32 2.33 2.74 2.20 2.17 2.20 -
P/RPS 0.42 0.38 0.39 0.47 0.42 0.38 0.39 5.06%
P/EPS 9.95 10.23 10.48 12.10 9.94 8.16 8.42 11.78%
EY 10.05 9.78 9.54 8.27 10.06 12.26 11.88 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.78 0.75 0.60 0.60 0.62 3.20%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 23/07/15 24/04/15 15/01/15 24/10/14 23/07/14 25/04/14 21/01/14 -
Price 2.45 2.48 2.05 2.24 2.41 2.28 2.22 -
P/RPS 0.40 0.41 0.34 0.38 0.46 0.40 0.39 1.70%
P/EPS 9.52 10.93 9.22 9.89 10.89 8.57 8.50 7.85%
EY 10.50 9.15 10.84 10.11 9.18 11.67 11.77 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.68 0.61 0.66 0.63 0.63 0.00%

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