[AJIYA] YoY Cumulative Quarter Result on 30-Nov-2014 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
15-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
30-Nov-2014 [#4]
Profit Trend
QoQ- 28.71%
YoY- -19.81%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 370,881 395,517 426,649 412,456 391,859 379,207 362,761 0.36%
PBT 18,092 24,102 33,457 26,711 33,105 29,326 30,053 -8.10%
Tax -3,169 -5,212 -5,635 -6,801 -7,925 -7,135 -5,700 -9.31%
NP 14,923 18,890 27,822 19,910 25,180 22,191 24,353 -7.83%
-
NP to SH 12,977 14,494 21,947 15,388 19,190 17,121 18,381 -5.63%
-
Tax Rate 17.52% 21.62% 16.84% 25.46% 23.94% 24.33% 18.97% -
Total Cost 355,958 376,627 398,827 392,546 366,679 357,016 338,408 0.84%
-
Net Worth 328,951 321,974 310,670 258,932 245,115 223,572 212,496 7.54%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 328,951 321,974 310,670 258,932 245,115 223,572 212,496 7.54%
NOSH 304,584 304,584 76,144 69,233 69,241 67,749 69,217 27.98%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 4.02% 4.78% 6.52% 4.83% 6.43% 5.85% 6.71% -
ROE 3.94% 4.50% 7.06% 5.94% 7.83% 7.66% 8.65% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 121.77 262.88 560.31 595.75 565.93 559.72 524.09 -21.57%
EPS 4.26 9.64 31.70 22.23 27.72 24.73 26.78 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.14 4.08 3.74 3.54 3.30 3.07 -15.96%
Adjusted Per Share Value based on latest NOSH - 69,242
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 121.77 129.85 140.08 135.42 128.65 124.50 119.10 0.36%
EPS 4.26 4.76 7.21 5.05 6.30 5.62 6.03 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.0571 1.02 0.8501 0.8048 0.734 0.6977 7.54%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.61 0.595 4.22 2.33 2.20 1.68 1.65 -
P/RPS 0.50 0.23 0.75 0.39 0.39 0.30 0.31 8.28%
P/EPS 14.32 6.18 14.64 10.48 7.94 6.65 6.21 14.92%
EY 6.98 16.19 6.83 9.54 12.60 15.04 16.09 -12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.28 1.03 0.62 0.62 0.51 0.54 0.60%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 19/01/17 20/01/16 15/01/15 21/01/14 30/01/13 18/01/12 -
Price 0.60 0.69 3.52 2.05 2.22 1.70 1.66 -
P/RPS 0.49 0.26 0.63 0.34 0.39 0.30 0.32 7.35%
P/EPS 14.08 7.16 12.21 9.22 8.01 6.73 6.25 14.48%
EY 7.10 13.96 8.19 10.84 12.48 14.87 16.00 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.32 0.86 0.55 0.63 0.52 0.54 0.60%

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