[AJIYA] YoY Quarter Result on 30-Nov-2012 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 45.6%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 108,152 105,384 100,594 100,141 94,496 80,005 78,918 5.38%
PBT 7,311 5,861 6,800 7,276 7,450 5,665 10,103 -5.24%
Tax -1,630 -1,494 -1,862 -1,171 -2,007 -411 -2,101 -4.14%
NP 5,681 4,367 4,938 6,105 5,443 5,254 8,002 -5.54%
-
NP to SH 4,297 3,432 3,729 5,093 4,527 3,589 5,939 -5.24%
-
Tax Rate 22.30% 25.49% 27.38% 16.09% 26.94% 7.26% 20.80% -
Total Cost 102,471 101,017 95,656 94,036 89,053 74,751 70,916 6.32%
-
Net Worth 309,323 207,727 245,602 225,135 206,276 198,157 181,354 9.30%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 309,323 207,727 245,602 225,135 206,276 198,157 181,354 9.30%
NOSH 76,187 69,242 69,183 68,638 69,220 69,285 69,219 1.61%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 5.25% 4.14% 4.91% 6.10% 5.76% 6.57% 10.14% -
ROE 1.39% 1.65% 1.52% 2.26% 2.19% 1.81% 3.27% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 141.95 152.20 145.40 145.90 136.52 115.47 114.01 3.71%
EPS 5.64 4.96 5.39 7.42 6.54 5.18 8.58 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 3.00 3.55 3.28 2.98 2.86 2.62 7.56%
Adjusted Per Share Value based on latest NOSH - 68,638
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 35.51 34.60 33.03 32.88 31.02 26.27 25.91 5.39%
EPS 1.41 1.13 1.22 1.67 1.49 1.18 1.95 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0156 0.682 0.8064 0.7392 0.6772 0.6506 0.5954 9.30%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 4.22 2.33 2.20 1.68 1.65 2.02 1.60 -
P/RPS 2.97 1.53 1.51 1.15 1.21 1.75 1.40 13.34%
P/EPS 74.82 47.01 40.82 22.64 25.23 39.00 18.65 26.04%
EY 1.34 2.13 2.45 4.42 3.96 2.56 5.36 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.78 0.62 0.51 0.55 0.71 0.61 9.29%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 20/01/16 15/01/15 21/01/14 30/01/13 18/01/12 14/01/11 08/01/10 -
Price 3.52 2.05 2.22 1.70 1.66 2.10 1.70 -
P/RPS 2.48 1.35 1.53 1.17 1.22 1.82 1.49 8.85%
P/EPS 62.41 41.36 41.19 22.91 25.38 40.54 19.81 21.06%
EY 1.60 2.42 2.43 4.36 3.94 2.47 5.05 -17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.63 0.52 0.56 0.73 0.65 4.97%

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