[AJIYA] YoY Annualized Quarter Result on 30-Nov-2012 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 1.56%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 426,649 412,456 391,859 379,207 362,761 329,690 312,399 5.32%
PBT 33,457 26,711 33,105 29,326 30,053 33,759 37,058 -1.68%
Tax -5,635 -6,801 -7,925 -7,135 -5,700 -6,973 -7,233 -4.07%
NP 27,822 19,910 25,180 22,191 24,353 26,786 29,825 -1.15%
-
NP to SH 21,947 15,388 19,190 17,121 18,381 19,076 21,602 0.26%
-
Tax Rate 16.84% 25.46% 23.94% 24.33% 18.97% 20.66% 19.52% -
Total Cost 398,827 392,546 366,679 357,016 338,408 302,904 282,574 5.90%
-
Net Worth 310,670 258,932 245,115 223,572 212,496 196,576 180,683 9.44%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 310,670 258,932 245,115 223,572 212,496 196,576 180,683 9.44%
NOSH 76,144 69,233 69,241 67,749 69,217 69,217 69,227 1.59%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 6.52% 4.83% 6.43% 5.85% 6.71% 8.12% 9.55% -
ROE 7.06% 5.94% 7.83% 7.66% 8.65% 9.70% 11.96% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 560.31 595.75 565.93 559.72 524.09 476.31 451.27 3.67%
EPS 31.70 22.23 27.72 24.73 26.78 27.56 31.21 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 3.74 3.54 3.30 3.07 2.84 2.61 7.72%
Adjusted Per Share Value based on latest NOSH - 68,638
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 140.08 135.42 128.65 124.50 119.10 108.24 102.57 5.32%
EPS 7.21 5.05 6.30 5.62 6.03 6.26 7.09 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.8501 0.8048 0.734 0.6977 0.6454 0.5932 9.44%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 4.22 2.33 2.20 1.68 1.65 2.02 1.60 -
P/RPS 0.75 0.39 0.39 0.30 0.31 0.42 0.35 13.53%
P/EPS 14.64 10.48 7.94 6.65 6.21 7.33 5.13 19.08%
EY 6.83 9.54 12.60 15.04 16.09 13.64 19.50 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.62 0.62 0.51 0.54 0.71 0.61 9.11%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 20/01/16 15/01/15 21/01/14 30/01/13 18/01/12 14/01/11 08/01/10 -
Price 3.52 2.05 2.22 1.70 1.66 2.10 1.70 -
P/RPS 0.63 0.34 0.39 0.30 0.32 0.44 0.38 8.78%
P/EPS 12.21 9.22 8.01 6.73 6.25 7.62 5.45 14.38%
EY 8.19 10.84 12.48 14.87 16.00 13.12 18.36 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.63 0.52 0.54 0.74 0.65 4.77%

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