[AJIYA] YoY Quarter Result on 31-May-2013 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 65.28%
YoY- 27.03%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 101,152 111,672 105,617 100,131 97,665 100,949 87,394 2.46%
PBT 3,122 9,717 7,015 10,304 8,993 11,001 9,806 -17.35%
Tax -1,148 -1,877 -1,766 -1,724 -2,193 -1,398 -1,295 -1.98%
NP 1,974 7,840 5,249 8,580 6,800 9,603 8,511 -21.59%
-
NP to SH 973 6,129 4,414 6,570 5,172 7,234 6,371 -26.86%
-
Tax Rate 36.77% 19.32% 25.17% 16.73% 24.39% 12.71% 13.21% -
Total Cost 99,178 103,832 100,368 91,551 90,865 91,346 78,883 3.88%
-
Net Worth 313,184 271,476 278,257 238,846 218,496 204,998 189,745 8.70%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 313,184 271,476 278,257 238,846 218,496 204,998 189,745 8.70%
NOSH 76,015 69,254 76,234 69,230 69,144 69,490 69,250 1.56%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 1.95% 7.02% 4.97% 8.57% 6.96% 9.51% 9.74% -
ROE 0.31% 2.26% 1.59% 2.75% 2.37% 3.53% 3.36% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 133.07 161.25 138.54 144.63 141.25 145.27 126.20 0.88%
EPS 1.28 8.85 5.79 9.49 7.48 10.41 9.20 -27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 3.92 3.65 3.45 3.16 2.95 2.74 7.02%
Adjusted Per Share Value based on latest NOSH - 69,230
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 33.21 36.66 34.68 32.87 32.06 33.14 28.69 2.46%
EPS 0.32 2.01 1.45 2.16 1.70 2.38 2.09 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0282 0.8913 0.9136 0.7842 0.7174 0.673 0.623 8.70%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 3.74 2.56 2.20 1.92 1.60 1.81 1.79 -
P/RPS 2.81 1.59 1.59 1.33 1.13 1.25 1.42 12.03%
P/EPS 292.19 28.93 38.00 20.23 21.39 17.39 19.46 57.00%
EY 0.34 3.46 2.63 4.94 4.68 5.75 5.14 -36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.60 0.56 0.51 0.61 0.65 5.76%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 22/07/16 23/07/15 23/07/14 25/07/13 24/07/12 19/07/11 14/07/10 -
Price 4.13 2.45 2.41 2.03 1.66 1.76 2.00 -
P/RPS 3.10 1.52 1.74 1.40 1.18 1.21 1.58 11.87%
P/EPS 322.66 27.68 41.62 21.39 22.19 16.91 21.74 56.70%
EY 0.31 3.61 2.40 4.67 4.51 5.91 4.60 -36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.66 0.59 0.53 0.60 0.73 5.38%

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