[AJIYA] QoQ TTM Result on 31-Aug-2015 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-Aug-2015 [#3]
Profit Trend
QoQ- 13.3%
YoY- 28.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 404,905 415,425 426,653 423,885 425,557 419,502 412,457 -1.22%
PBT 24,442 31,037 33,522 32,072 29,538 26,836 26,711 -5.74%
Tax -5,034 -5,763 -6,574 -6,438 -6,959 -6,848 -6,801 -18.15%
NP 19,408 25,274 26,948 25,634 22,579 19,988 19,910 -1.68%
-
NP to SH 13,716 19,520 21,054 20,189 17,819 15,695 15,388 -7.37%
-
Tax Rate 20.60% 18.57% 19.61% 20.07% 23.56% 25.52% 25.46% -
Total Cost 385,497 390,151 399,705 398,251 402,978 399,514 392,547 -1.19%
-
Net Worth 304,062 313,311 309,323 277,462 271,476 266,392 207,727 28.88%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 304,062 313,311 309,323 277,462 271,476 266,392 207,727 28.88%
NOSH 76,015 76,231 76,187 69,192 69,254 69,192 69,242 6.41%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 4.79% 6.08% 6.32% 6.05% 5.31% 4.76% 4.83% -
ROE 4.51% 6.23% 6.81% 7.28% 6.56% 5.89% 7.41% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 532.66 544.95 560.00 612.62 614.49 606.28 595.67 -7.17%
EPS 18.04 25.61 27.63 29.18 25.73 22.68 22.22 -12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.11 4.06 4.01 3.92 3.85 3.00 21.12%
Adjusted Per Share Value based on latest NOSH - 69,192
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 132.94 136.39 140.08 139.17 139.72 137.73 135.42 -1.22%
EPS 4.50 6.41 6.91 6.63 5.85 5.15 5.05 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9983 1.0287 1.0156 0.911 0.8913 0.8746 0.682 28.88%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 3.74 3.61 4.22 2.34 2.56 2.32 2.33 -
P/RPS 0.70 0.66 0.75 0.38 0.42 0.38 0.39 47.63%
P/EPS 20.73 14.10 15.27 8.02 9.95 10.23 10.48 57.51%
EY 4.82 7.09 6.55 12.47 10.05 9.78 9.54 -36.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 1.04 0.58 0.65 0.60 0.78 13.23%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 22/07/16 22/04/16 20/01/16 22/10/15 23/07/15 24/04/15 15/01/15 -
Price 4.13 3.32 3.52 4.10 2.45 2.48 2.05 -
P/RPS 0.78 0.61 0.63 0.67 0.40 0.41 0.34 73.85%
P/EPS 22.89 12.97 12.74 14.05 9.52 10.93 9.22 83.24%
EY 4.37 7.71 7.85 7.12 10.50 9.15 10.84 -45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.81 0.87 1.02 0.63 0.64 0.68 31.85%

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