[AJIYA] QoQ TTM Result on 31-May-2015 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-May-2015 [#2]
Profit Trend
QoQ- 13.53%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 415,425 426,653 423,885 425,557 419,502 412,457 407,667 1.26%
PBT 31,037 33,522 32,072 29,538 26,836 26,711 27,650 8.01%
Tax -5,763 -6,574 -6,438 -6,959 -6,848 -6,801 -7,169 -13.55%
NP 25,274 26,948 25,634 22,579 19,988 19,910 20,481 15.06%
-
NP to SH 19,520 21,054 20,189 17,819 15,695 15,388 15,685 15.71%
-
Tax Rate 18.57% 19.61% 20.07% 23.56% 25.52% 25.46% 25.93% -
Total Cost 390,151 399,705 398,251 402,978 399,514 392,547 387,186 0.51%
-
Net Worth 313,311 309,323 277,462 271,476 266,392 207,727 254,168 14.98%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 313,311 309,323 277,462 271,476 266,392 207,727 254,168 14.98%
NOSH 76,231 76,187 69,192 69,254 69,192 69,242 69,255 6.61%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 6.08% 6.32% 6.05% 5.31% 4.76% 4.83% 5.02% -
ROE 6.23% 6.81% 7.28% 6.56% 5.89% 7.41% 6.17% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 544.95 560.00 612.62 614.49 606.28 595.67 588.64 -5.01%
EPS 25.61 27.63 29.18 25.73 22.68 22.22 22.65 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.06 4.01 3.92 3.85 3.00 3.67 7.84%
Adjusted Per Share Value based on latest NOSH - 69,254
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 136.39 140.08 139.17 139.72 137.73 135.42 133.84 1.26%
EPS 6.41 6.91 6.63 5.85 5.15 5.05 5.15 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0287 1.0156 0.911 0.8913 0.8746 0.682 0.8345 14.98%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 3.61 4.22 2.34 2.56 2.32 2.33 2.74 -
P/RPS 0.66 0.75 0.38 0.42 0.38 0.39 0.47 25.42%
P/EPS 14.10 15.27 8.02 9.95 10.23 10.48 12.10 10.74%
EY 7.09 6.55 12.47 10.05 9.78 9.54 8.27 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 0.58 0.65 0.60 0.78 0.75 11.25%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 22/04/16 20/01/16 22/10/15 23/07/15 24/04/15 15/01/15 24/10/14 -
Price 3.32 3.52 4.10 2.45 2.48 2.05 2.24 -
P/RPS 0.61 0.63 0.67 0.40 0.41 0.34 0.38 37.13%
P/EPS 12.97 12.74 14.05 9.52 10.93 9.22 9.89 19.83%
EY 7.71 7.85 7.12 10.50 9.15 10.84 10.11 -16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 1.02 0.63 0.64 0.68 0.61 20.83%

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