[AJIYA] YoY Quarter Result on 31-May-2012 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 30.15%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 111,672 105,617 100,131 97,665 100,949 87,394 80,217 5.66%
PBT 9,717 7,015 10,304 8,993 11,001 9,806 8,818 1.63%
Tax -1,877 -1,766 -1,724 -2,193 -1,398 -1,295 -1,452 4.36%
NP 7,840 5,249 8,580 6,800 9,603 8,511 7,366 1.04%
-
NP to SH 6,129 4,414 6,570 5,172 7,234 6,371 5,019 3.38%
-
Tax Rate 19.32% 25.17% 16.73% 24.39% 12.71% 13.21% 16.47% -
Total Cost 103,832 100,368 91,551 90,865 91,346 78,883 72,851 6.08%
-
Net Worth 271,476 278,257 238,846 218,496 204,998 189,745 168,223 8.29%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 271,476 278,257 238,846 218,496 204,998 189,745 168,223 8.29%
NOSH 69,254 76,234 69,230 69,144 69,490 69,250 69,227 0.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 7.02% 4.97% 8.57% 6.96% 9.51% 9.74% 9.18% -
ROE 2.26% 1.59% 2.75% 2.37% 3.53% 3.36% 2.98% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 161.25 138.54 144.63 141.25 145.27 126.20 115.87 5.65%
EPS 8.85 5.79 9.49 7.48 10.41 9.20 7.25 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.65 3.45 3.16 2.95 2.74 2.43 8.29%
Adjusted Per Share Value based on latest NOSH - 69,144
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 36.66 34.68 32.87 32.06 33.14 28.69 26.34 5.66%
EPS 2.01 1.45 2.16 1.70 2.38 2.09 1.65 3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8913 0.9136 0.7842 0.7174 0.673 0.623 0.5523 8.29%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.56 2.20 1.92 1.60 1.81 1.79 1.28 -
P/RPS 1.59 1.59 1.33 1.13 1.25 1.42 1.10 6.32%
P/EPS 28.93 38.00 20.23 21.39 17.39 19.46 17.66 8.57%
EY 3.46 2.63 4.94 4.68 5.75 5.14 5.66 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.56 0.51 0.61 0.65 0.53 3.45%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 23/07/15 23/07/14 25/07/13 24/07/12 19/07/11 14/07/10 07/07/09 -
Price 2.45 2.41 2.03 1.66 1.76 2.00 1.26 -
P/RPS 1.52 1.74 1.40 1.18 1.21 1.58 1.09 5.69%
P/EPS 27.68 41.62 21.39 22.19 16.91 21.74 17.38 8.06%
EY 3.61 2.40 4.67 4.51 5.91 4.60 5.75 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.59 0.53 0.60 0.73 0.52 3.24%

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