[AJIYA] YoY Annualized Quarter Result on 31-Aug-2021 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-Aug-2021 [#3]
Profit Trend
QoQ- -25.16%
YoY- 911.01%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 293,173 237,798 232,205 325,182 387,545 368,669 393,017 -4.76%
PBT 35,568 26,088 1,889 6,577 39,096 22,857 21,786 8.50%
Tax -7,045 -6,014 -997 -2,509 -4,905 -4,700 -5,485 4.25%
NP 28,522 20,073 892 4,068 34,190 18,157 16,301 9.76%
-
NP to SH 26,112 18,238 1,804 5,302 30,384 15,798 12,609 12.89%
-
Tax Rate 19.81% 23.05% 52.78% 38.15% 12.55% 20.56% 25.18% -
Total Cost 264,650 217,725 231,313 321,114 353,354 350,512 376,716 -5.71%
-
Net Worth 389,015 365,521 353,785 348,464 341,710 328,951 316,006 3.52%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - - - 5,321 - - - -
Div Payout % - - - 100.35% - - - -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 389,015 365,521 353,785 348,464 341,710 328,951 316,006 3.52%
NOSH 304,584 304,584 304,584 304,584 304,584 304,584 304,584 0.00%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 9.73% 8.44% 0.38% 1.25% 8.82% 4.93% 4.15% -
ROE 6.71% 4.99% 0.51% 1.52% 8.89% 4.80% 3.99% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 101.74 81.32 78.11 109.18 129.29 121.04 516.14 -23.70%
EPS 9.07 6.24 0.61 1.79 10.13 5.19 12.68 -5.42%
DPS 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 1.35 1.25 1.19 1.17 1.14 1.08 4.15 -17.06%
Adjusted Per Share Value based on latest NOSH - 304,584
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 96.25 78.07 76.24 106.76 127.24 121.04 129.03 -4.76%
EPS 8.57 5.99 0.59 1.74 9.98 5.19 4.14 12.88%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.2772 1.2001 1.1615 1.1441 1.1219 1.08 1.0375 3.52%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 1.09 0.595 0.48 0.425 0.605 0.74 0.82 -
P/RPS 1.07 0.73 0.61 0.39 0.47 0.61 0.16 37.24%
P/EPS 12.03 9.54 79.10 23.87 5.97 14.27 4.95 15.94%
EY 8.31 10.48 1.26 4.19 16.75 7.01 20.19 -13.74%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.40 0.36 0.53 0.69 0.20 26.23%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 28/10/22 26/10/21 26/10/20 23/10/19 25/10/18 25/10/17 20/10/16 -
Price 1.26 0.61 0.45 0.415 0.58 0.695 0.80 -
P/RPS 1.24 0.75 0.58 0.38 0.45 0.57 0.15 42.17%
P/EPS 13.90 9.78 74.16 23.31 5.72 13.40 4.83 19.25%
EY 7.19 10.22 1.35 4.29 17.48 7.46 20.70 -16.15%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.93 0.49 0.38 0.35 0.51 0.64 0.19 30.28%

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