[AJIYA] YoY Annualized Quarter Result on 31-Aug-2012 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- -7.84%
YoY- -4.91%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 424,668 409,430 388,346 372,065 357,406 333,080 312,242 5.25%
PBT 34,948 27,800 35,229 29,520 30,233 37,880 36,270 -0.61%
Tax -6,592 -7,076 -7,890 -6,934 -5,548 -6,848 -6,080 1.35%
NP 28,356 20,724 27,338 22,585 24,685 31,032 30,190 -1.03%
-
NP to SH 22,342 15,941 20,472 16,858 17,729 22,209 21,470 0.66%
-
Tax Rate 18.86% 25.45% 22.40% 23.49% 18.35% 18.08% 16.76% -
Total Cost 396,312 388,706 361,008 349,480 332,721 302,048 282,052 5.82%
-
Net Worth 277,552 254,073 242,285 222,152 202,330 194,539 175,152 7.97%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 277,552 254,073 242,285 222,152 202,330 194,539 175,152 7.97%
NOSH 69,215 69,229 69,224 69,206 67,669 69,231 69,230 -0.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 6.68% 5.06% 7.04% 6.07% 6.91% 9.32% 9.67% -
ROE 8.05% 6.27% 8.45% 7.59% 8.76% 11.42% 12.26% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 613.55 591.41 561.00 537.62 528.17 481.11 451.02 5.26%
EPS 32.28 23.03 29.57 24.36 26.20 32.08 31.01 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.01 3.67 3.50 3.21 2.99 2.81 2.53 7.97%
Adjusted Per Share Value based on latest NOSH - 69,267
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 139.43 134.42 127.50 122.16 117.34 109.36 102.51 5.25%
EPS 7.34 5.23 6.72 5.53 5.82 7.29 7.05 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9113 0.8342 0.7955 0.7294 0.6643 0.6387 0.5751 7.97%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.34 2.74 2.00 1.77 1.62 2.05 1.42 -
P/RPS 0.38 0.46 0.36 0.33 0.31 0.43 0.31 3.44%
P/EPS 7.25 11.90 6.76 7.27 6.18 6.39 4.58 7.95%
EY 13.79 8.40 14.79 13.76 16.17 15.65 21.84 -7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.75 0.57 0.55 0.54 0.73 0.56 0.58%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 22/10/15 24/10/14 18/10/13 23/10/12 20/10/11 19/10/10 07/10/09 -
Price 4.10 2.24 2.13 1.78 1.68 2.05 1.46 -
P/RPS 0.67 0.38 0.38 0.33 0.32 0.43 0.32 13.10%
P/EPS 12.70 9.73 7.20 7.31 6.41 6.39 4.71 17.96%
EY 7.87 10.28 13.88 13.69 15.60 15.65 21.24 -15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.61 0.61 0.55 0.56 0.73 0.58 9.86%

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