[AJIYA] YoY Annualized Quarter Result on 31-May-2015 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-May-2015 [#2]
Profit Trend
QoQ- 16.2%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 388,932 368,640 389,586 433,082 406,882 386,370 373,602 0.67%
PBT 19,324 29,834 15,836 33,996 28,342 34,314 30,382 -7.26%
Tax -4,834 -4,786 -3,708 -6,788 -6,472 -6,758 -6,584 -5.01%
NP 14,490 25,048 12,128 27,208 21,870 27,556 23,798 -7.93%
-
NP to SH 11,940 21,310 8,136 21,516 17,698 21,090 18,292 -6.85%
-
Tax Rate 25.02% 16.04% 23.42% 19.97% 22.84% 19.69% 21.67% -
Total Cost 374,442 343,592 377,458 405,874 385,012 358,814 349,804 1.14%
-
Net Worth 332,718 331,997 313,860 271,372 268,485 238,872 218,783 7.23%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 332,718 331,997 313,860 271,372 268,485 238,872 218,783 7.23%
NOSH 304,584 304,584 76,179 69,227 73,557 69,238 69,235 27.99%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 3.73% 6.79% 3.11% 6.28% 5.38% 7.13% 6.37% -
ROE 3.59% 6.42% 2.59% 7.93% 6.59% 8.83% 8.36% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 129.75 121.03 511.40 625.59 553.15 558.03 539.61 -21.13%
EPS 3.98 7.00 10.68 31.08 24.06 30.46 26.42 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 4.12 3.92 3.65 3.45 3.16 -15.99%
Adjusted Per Share Value based on latest NOSH - 69,254
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 127.69 121.03 127.91 142.19 133.59 126.85 122.66 0.67%
EPS 3.92 7.00 2.67 7.06 5.81 6.92 6.01 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0924 1.09 1.0305 0.891 0.8815 0.7843 0.7183 7.23%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.565 0.81 3.74 2.56 2.20 1.92 1.60 -
P/RPS 0.44 0.67 0.73 0.41 0.40 0.34 0.30 6.58%
P/EPS 14.18 11.58 35.02 8.24 9.14 6.30 6.06 15.21%
EY 7.05 8.64 2.86 12.14 10.94 15.86 16.51 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.74 0.91 0.65 0.60 0.56 0.51 0.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 25/07/17 22/07/16 23/07/15 23/07/14 25/07/13 24/07/12 -
Price 0.58 0.825 4.13 2.45 2.41 2.03 1.66 -
P/RPS 0.45 0.68 0.81 0.39 0.44 0.36 0.31 6.40%
P/EPS 14.56 11.79 38.67 7.88 10.02 6.66 6.28 15.03%
EY 6.87 8.48 2.59 12.69 9.98 15.00 15.92 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.76 1.00 0.63 0.66 0.59 0.53 -0.31%

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