[AJIYA] YoY Cumulative Quarter Result on 31-Aug-2013 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 45.6%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 294,763 318,501 307,073 291,260 279,049 268,055 249,810 2.79%
PBT 16,340 26,211 20,850 26,422 22,140 22,675 28,410 -8.79%
Tax -4,114 -4,944 -5,307 -5,918 -5,201 -4,161 -5,136 -3.62%
NP 12,226 21,267 15,543 20,504 16,939 18,514 23,274 -10.16%
-
NP to SH 9,457 16,757 11,956 15,354 12,644 13,297 16,657 -8.99%
-
Tax Rate 25.18% 18.86% 25.45% 22.40% 23.49% 18.35% 18.08% -
Total Cost 282,537 297,234 291,530 270,756 262,110 249,541 226,536 3.74%
-
Net Worth 316,006 277,552 254,073 242,285 222,152 202,330 194,539 8.41%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 316,006 277,552 254,073 242,285 222,152 202,330 194,539 8.41%
NOSH 304,584 69,215 69,229 69,224 69,206 67,669 69,231 27.97%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 4.15% 6.68% 5.06% 7.04% 6.07% 6.91% 9.32% -
ROE 2.99% 6.04% 4.71% 6.34% 5.69% 6.57% 8.56% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 387.10 460.16 443.56 420.75 403.21 396.13 360.84 1.17%
EPS 9.51 24.21 17.27 22.18 18.27 19.65 24.06 -14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.01 3.67 3.50 3.21 2.99 2.81 6.70%
Adjusted Per Share Value based on latest NOSH - 69,194
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 96.78 104.57 100.82 95.63 91.62 88.01 82.02 2.79%
EPS 3.10 5.50 3.93 5.04 4.15 4.37 5.47 -9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0375 0.9113 0.8342 0.7955 0.7294 0.6643 0.6387 8.41%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.82 2.34 2.74 2.00 1.77 1.62 2.05 -
P/RPS 0.21 0.51 0.62 0.48 0.44 0.41 0.57 -15.31%
P/EPS 6.60 9.67 15.87 9.02 9.69 8.24 8.52 -4.16%
EY 15.15 10.35 6.30 11.09 10.32 12.13 11.74 4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.58 0.75 0.57 0.55 0.54 0.73 -19.39%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 20/10/16 22/10/15 24/10/14 18/10/13 23/10/12 20/10/11 19/10/10 -
Price 0.80 4.10 2.24 2.13 1.78 1.68 2.05 -
P/RPS 0.21 0.89 0.51 0.51 0.44 0.42 0.57 -15.31%
P/EPS 6.44 16.94 12.97 9.60 9.74 8.55 8.52 -4.55%
EY 15.52 5.90 7.71 10.41 10.26 11.70 11.74 4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.02 0.61 0.61 0.55 0.56 0.73 -20.07%

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