[AJI] YoY TTM Result on 30-Jun-2013 [#1]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	403,398	349,708	343,766	339,758	328,111	311,500	295,461	5.32%
YoY %	15.35%	1.73%	1.18%	3.55%	5.33%	5.43%	-	-
Horiz. %	136.53%	118.36%	116.35%	114.99%	111.05%	105.43%	100.00%	-
PBT	57,585	42,922	37,480	31,685	30,950	31,061	33,344	9.52%
YoY %	34.16%	14.52%	18.29%	2.37%	-0.36%	-6.85%	-	-
Horiz. %	172.70%	128.72%	112.40%	95.02%	92.82%	93.15%	100.00%	-
Tax	-14,139	-11,117	-9,525	-9,559	-7,477	-5,980	-7,872	10.24%
YoY %	-27.18%	-16.71%	0.36%	-27.85%	-25.03%	24.03%	-	-
Horiz. %	179.61%	141.22%	121.00%	121.43%	94.98%	75.97%	100.00%	-
NP	43,446	31,805	27,955	22,126	23,473	25,081	25,472	9.29%
YoY %	36.60%	13.77%	26.34%	-5.74%	-6.41%	-1.54%	-	-
Horiz. %	170.56%	124.86%	109.75%	86.86%	92.15%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,446	31,805	27,955	22,126	23,473	25,081	25,472	9.29%
YoY %	36.60%	13.77%	26.34%	-5.74%	-6.41%	-1.54%	-	-
Horiz. %	170.56%	124.86%	109.75%	86.86%	92.15%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	25.90%	25.41%	30.17%	24.16%	19.25%	23.61%	-
YoY %	-5.21%	1.93%	-15.78%	24.88%	25.51%	-18.47%	-	-
Horiz. %	103.98%	109.70%	107.62%	127.78%	102.33%	81.53%	100.00%	-
Total Cost	359,952	317,903	315,811	317,632	304,638	286,419	269,989	4.90%
YoY %	13.23%	0.66%	-0.57%	4.27%	6.36%	6.09%	-	-
Horiz. %	133.32%	117.75%	116.97%	117.65%	112.83%	106.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,018	290,011	270,555	252,923	240,764	228,034	212,252	7.13%
YoY %	10.69%	7.19%	6.97%	5.05%	5.58%	7.44%	-	-
Horiz. %	151.24%	136.64%	127.47%	119.16%	113.43%	107.44%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	20,519	12,159	11,247	12,159	12,159	12,153	10,932	11.05%
YoY %	68.76%	8.11%	-7.50%	0.00%	0.05%	11.17%	-	-
Horiz. %	187.70%	111.22%	102.88%	111.22%	111.22%	111.17%	100.00%	-
Div Payout %	47.23%	38.23%	40.24%	54.96%	51.80%	48.46%	42.92%	-
YoY %	23.54%	-5.00%	-26.78%	6.10%	6.89%	12.91%	-	-
Horiz. %	110.04%	89.07%	93.76%	128.05%	120.69%	112.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	321,018	290,011	270,555	252,923	240,764	228,034	212,252	7.13%
YoY %	10.69%	7.19%	6.97%	5.05%	5.58%	7.44%	-	-
Horiz. %	151.24%	136.64%	127.47%	119.16%	113.43%	107.44%	100.00%	-
NOSH	60,799	60,799	60,799	60,799	60,799	60,809	60,817	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.02%	-0.01%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.97%	99.97%	99.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	10.77%	9.09%	8.13%	6.51%	7.15%	8.05%	8.62%	-
YoY %	18.48%	11.81%	24.88%	-8.95%	-11.18%	-6.61%	-	-
Horiz. %	124.94%	105.45%	94.32%	75.52%	82.95%	93.39%	100.00%	-
ROE	13.53%	10.97%	10.33%	8.75%	9.75%	11.00%	12.00%	-
YoY %	23.34%	6.20%	18.06%	-10.26%	-11.36%	-8.33%	-	-
Horiz. %	112.75%	91.42%	86.08%	72.92%	81.25%	91.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	663.49	575.19	565.41	558.82	539.67	512.26	485.82	5.32%
YoY %	15.35%	1.73%	1.18%	3.55%	5.35%	5.44%	-	-
Horiz. %	136.57%	118.40%	116.38%	115.03%	111.08%	105.44%	100.00%	-
EPS	71.46	52.31	45.98	36.39	38.61	41.25	41.88	9.30%
YoY %	36.61%	13.77%	26.35%	-5.75%	-6.40%	-1.50%	-	-
Horiz. %	170.63%	124.90%	109.79%	86.89%	92.19%	98.50%	100.00%	-
DPS	33.75	20.00	18.50	20.00	20.00	20.00	18.00	11.03%
YoY %	68.75%	8.11%	-7.50%	0.00%	0.00%	11.11%	-	-
Horiz. %	187.50%	111.11%	102.78%	111.11%	111.11%	111.11%	100.00%	-
NAPS	5.28	4.77	4.45	4.16	3.96	3.75	3.49	7.13%
YoY %	10.69%	7.19%	6.97%	5.05%	5.60%	7.45%	-	-
Horiz. %	151.29%	136.68%	127.51%	119.20%	113.47%	107.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,799
RPS	663.49	575.19	565.41	558.82	539.67	512.34	485.96	5.32%
YoY %	15.35%	1.73%	1.18%	3.55%	5.33%	5.43%	-	-
Horiz. %	136.53%	118.36%	116.35%	114.99%	111.05%	105.43%	100.00%	-
EPS	71.46	52.31	45.98	36.39	38.61	41.25	41.90	9.29%
YoY %	36.61%	13.77%	26.35%	-5.75%	-6.40%	-1.55%	-	-
Horiz. %	170.55%	124.84%	109.74%	86.85%	92.15%	98.45%	100.00%	-
DPS	33.75	20.00	18.50	20.00	20.00	19.99	17.98	11.05%
YoY %	68.75%	8.11%	-7.50%	0.00%	0.05%	11.18%	-	-
Horiz. %	187.71%	111.23%	102.89%	111.23%	111.23%	111.18%	100.00%	-
NAPS	5.28	4.77	4.45	4.16	3.96	3.7506	3.4911	7.13%
YoY %	10.69%	7.19%	6.97%	5.05%	5.58%	7.43%	-	-
Horiz. %	151.24%	136.63%	127.47%	119.16%	113.43%	107.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	12.52	6.14	6.07	4.38	4.28	4.20	4.13	-
P/RPS	1.89	1.07	1.07	0.78	0.79	0.82	0.85	14.23%
YoY %	76.64%	0.00%	37.18%	-1.27%	-3.66%	-3.53%	-	-
Horiz. %	222.35%	125.88%	125.88%	91.76%	92.94%	96.47%	100.00%	-
P/EPS	17.52	11.74	13.20	12.04	11.09	10.18	9.86	10.04%
YoY %	49.23%	-11.06%	9.63%	8.57%	8.94%	3.25%	-	-
Horiz. %	177.69%	119.07%	133.87%	122.11%	112.47%	103.25%	100.00%	-
EY	5.71	8.52	7.57	8.31	9.02	9.82	10.14	-9.11%
YoY %	-32.98%	12.55%	-8.90%	-7.87%	-8.15%	-3.16%	-	-
Horiz. %	56.31%	84.02%	74.65%	81.95%	88.95%	96.84%	100.00%	-
DY	2.70	3.26	3.05	4.57	4.67	4.76	4.36	-7.66%
YoY %	-17.18%	6.89%	-33.26%	-2.14%	-1.89%	9.17%	-	-
Horiz. %	61.93%	74.77%	69.95%	104.82%	107.11%	109.17%	100.00%	-
P/NAPS	2.37	1.29	1.36	1.05	1.08	1.12	1.18	12.31%
YoY %	83.72%	-5.15%	29.52%	-2.78%	-3.57%	-5.08%	-	-
Horiz. %	200.85%	109.32%	115.25%	88.98%	91.53%	94.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	26/08/15	25/08/14	22/08/13	27/08/12	24/08/11	27/08/10	-
Price	14.20	5.65	6.06	4.33	4.61	4.04	3.99	-
P/RPS	2.14	0.98	1.07	0.77	0.85	0.79	0.82	17.31%
YoY %	118.37%	-8.41%	38.96%	-9.41%	7.59%	-3.66%	-	-
Horiz. %	260.98%	119.51%	130.49%	93.90%	103.66%	96.34%	100.00%	-
P/EPS	19.87	10.80	13.18	11.90	11.94	9.80	9.53	13.01%
YoY %	83.98%	-18.06%	10.76%	-0.34%	21.84%	2.83%	-	-
Horiz. %	208.50%	113.33%	138.30%	124.87%	125.29%	102.83%	100.00%	-
EY	5.03	9.26	7.59	8.40	8.37	10.21	10.50	-11.53%
YoY %	-45.68%	22.00%	-9.64%	0.36%	-18.02%	-2.76%	-	-
Horiz. %	47.90%	88.19%	72.29%	80.00%	79.71%	97.24%	100.00%	-
DY	2.38	3.54	3.05	4.62	4.34	4.95	4.51	-10.09%
YoY %	-32.77%	16.07%	-33.98%	6.45%	-12.32%	9.76%	-	-
Horiz. %	52.77%	78.49%	67.63%	102.44%	96.23%	109.76%	100.00%	-
P/NAPS	2.69	1.18	1.36	1.04	1.16	1.08	1.14	15.36%
YoY %	127.97%	-13.24%	30.77%	-10.34%	7.41%	-5.26%	-	-
Horiz. %	235.96%	103.51%	119.30%	91.23%	101.75%	94.74%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 15:40:00

EMA 5

10 Mins

SELL

2024-07-01 15:40:00

ADX

10 Mins

SELL

2024-07-01 14:55:00

EMA 5

5 Mins

SELL

2024-07-01 14:55:00

ADX

5 Mins

SELL

2024-07-01 14:40:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

903

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

658

NOTION

NOTION VTEC BHD

457

YTLPOWR

YTL POWER INTERNATIONAL BHD

448

GENTING

GENTING BHD

437

DNEX

DAGANG NEXCHANGE BERHAD

412

SNS

SNS NETWORK TECHNOLOGY BERHAD

372

SALCON

SALCON BHD

332

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

-0.005

103,852,000

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.825

+0.07

68,718,300

NOVAMSC

0.235

+0.02

64,759,700

MYEG

1.00

-0.02

60,813,100

INGENIEU

0.05

0.00

60,521,000

E&O-LR

0.055

+0.01

56,261,700

EATECH

0.365

+0.025

49,160,800

JCY

0.755

+0.05

48,826,000

More active Stocks

NESTLE

122.40

+0.90

116,100

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

111,300

HUMEIND

3.58

+0.23

2,067,900

HEIM

22.24

+0.20

146,800

BIPORT

6.50

+0.20

1,000

YTL

3.62

+0.17

10,491,800

AJI

15.66

+0.16

128,100

PPB

14.44

+0.14

84,600

VSTECS

4.33

+0.13

880,000

More gainer Stocks

MPI

38.98

-0.44

4,900

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

9,193,000

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

5,000

KLK

20.52

-0.12

331,200

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

25,800

PCHEM-C97

0.045

-0.105

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More