[AJIYA] YoY Annualized Quarter Result on 31-May-2013 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 32.64%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 389,586 433,082 406,882 386,370 373,602 363,436 328,088 2.90%
PBT 15,836 33,996 28,342 34,314 30,382 35,086 39,466 -14.10%
Tax -3,708 -6,788 -6,472 -6,758 -6,584 -5,154 -5,996 -7.69%
NP 12,128 27,208 21,870 27,556 23,798 29,932 33,470 -15.55%
-
NP to SH 8,136 21,516 17,698 21,090 18,292 21,092 24,040 -16.50%
-
Tax Rate 23.42% 19.97% 22.84% 19.69% 21.67% 14.69% 15.19% -
Total Cost 377,458 405,874 385,012 358,814 349,804 333,504 294,618 4.21%
-
Net Worth 313,860 271,372 268,485 238,872 218,783 198,157 189,716 8.74%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 313,860 271,372 268,485 238,872 218,783 198,157 189,716 8.74%
NOSH 76,179 69,227 73,557 69,238 69,235 67,171 69,239 1.60%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 3.11% 6.28% 5.38% 7.13% 6.37% 8.24% 10.20% -
ROE 2.59% 7.93% 6.59% 8.83% 8.36% 10.64% 12.67% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 511.40 625.59 553.15 558.03 539.61 541.05 473.84 1.27%
EPS 10.68 31.08 24.06 30.46 26.42 31.40 34.72 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 3.92 3.65 3.45 3.16 2.95 2.74 7.02%
Adjusted Per Share Value based on latest NOSH - 69,230
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 127.91 142.19 133.59 126.85 122.66 119.32 107.72 2.90%
EPS 2.67 7.06 5.81 6.92 6.01 6.92 7.89 -16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0305 0.891 0.8815 0.7843 0.7183 0.6506 0.6229 8.74%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 3.74 2.56 2.20 1.92 1.60 1.81 1.79 -
P/RPS 0.73 0.41 0.40 0.34 0.30 0.33 0.38 11.48%
P/EPS 35.02 8.24 9.14 6.30 6.06 5.76 5.16 37.55%
EY 2.86 12.14 10.94 15.86 16.51 17.35 19.40 -27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.60 0.56 0.51 0.61 0.65 5.76%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 22/07/16 23/07/15 23/07/14 25/07/13 24/07/12 19/07/11 14/07/10 -
Price 4.13 2.45 2.41 2.03 1.66 1.76 2.00 -
P/RPS 0.81 0.39 0.44 0.36 0.31 0.33 0.42 11.55%
P/EPS 38.67 7.88 10.02 6.66 6.28 5.61 5.76 37.30%
EY 2.59 12.69 9.98 15.00 15.92 17.84 17.36 -27.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.66 0.59 0.53 0.60 0.73 5.38%

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