[AJIYA] YoY Annualized Quarter Result on 28-Feb-2013 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -7.13%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 374,564 419,476 391,296 372,216 356,544 323,076 306,600 3.39%
PBT 19,184 29,124 28,624 27,412 24,792 26,168 39,708 -11.40%
Tax -2,824 -6,068 -5,880 -6,620 -4,396 -4,716 -6,812 -13.63%
NP 16,360 23,056 22,744 20,792 20,396 21,452 32,896 -10.98%
-
NP to SH 12,380 18,516 17,288 15,900 15,896 14,660 22,596 -9.53%
-
Tax Rate 14.72% 20.84% 20.54% 24.15% 17.73% 18.02% 17.16% -
Total Cost 358,204 396,420 368,552 351,424 336,148 301,624 273,704 4.58%
-
Net Worth 313,311 266,392 249,346 232,682 216,700 200,224 186,915 8.98%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 313,311 266,392 249,346 232,682 216,700 200,224 186,915 8.98%
NOSH 76,231 69,192 69,262 69,250 69,233 69,281 69,227 1.61%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 4.37% 5.50% 5.81% 5.59% 5.72% 6.64% 10.73% -
ROE 3.95% 6.95% 6.93% 6.83% 7.34% 7.32% 12.09% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 491.35 606.24 564.94 537.49 514.99 466.32 442.88 1.74%
EPS 16.24 26.76 24.96 22.96 22.96 21.16 32.64 -10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 3.85 3.60 3.36 3.13 2.89 2.70 7.24%
Adjusted Per Share Value based on latest NOSH - 69,250
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 122.98 137.72 128.47 122.20 117.06 106.07 100.66 3.39%
EPS 4.06 6.08 5.68 5.22 5.22 4.81 7.42 -9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0287 0.8746 0.8186 0.7639 0.7115 0.6574 0.6137 8.98%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 3.61 2.32 2.17 1.73 1.71 1.87 1.73 -
P/RPS 0.73 0.38 0.38 0.32 0.33 0.40 0.39 11.00%
P/EPS 22.23 8.67 8.69 7.53 7.45 8.84 5.30 26.96%
EY 4.50 11.53 11.50 13.27 13.43 11.32 18.87 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.60 0.51 0.55 0.65 0.64 5.44%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 22/04/16 24/04/15 25/04/14 26/04/13 20/04/12 22/04/11 01/06/10 -
Price 3.32 2.48 2.28 1.73 1.68 1.93 1.78 -
P/RPS 0.68 0.41 0.40 0.32 0.33 0.41 0.40 9.23%
P/EPS 20.44 9.27 9.13 7.53 7.32 9.12 5.45 24.62%
EY 4.89 10.79 10.95 13.27 13.67 10.96 18.34 -19.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.63 0.51 0.54 0.67 0.66 3.46%

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