[AJIYA] YoY TTM Result on 28-Feb-2013 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 0.01%
YoY- -4.79%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 415,425 419,502 396,624 383,108 370,918 333,934 318,876 4.50%
PBT 31,037 26,836 33,525 30,071 29,781 30,690 40,675 -4.40%
Tax -5,763 -6,848 -7,595 -6,928 -6,088 -5,023 -7,453 -4.19%
NP 25,274 19,988 25,930 23,143 23,693 25,667 33,222 -4.45%
-
NP to SH 19,520 15,695 18,424 17,781 18,676 18,754 24,107 -3.45%
-
Tax Rate 18.57% 25.52% 22.65% 23.04% 20.44% 16.37% 18.32% -
Total Cost 390,151 399,514 370,694 359,965 347,225 308,267 285,654 5.32%
-
Net Worth 313,311 266,392 249,346 232,682 216,700 200,224 186,915 8.98%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 313,311 266,392 249,346 232,682 216,700 200,224 186,915 8.98%
NOSH 76,231 69,192 69,262 69,250 69,233 69,281 69,227 1.61%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 6.08% 4.76% 6.54% 6.04% 6.39% 7.69% 10.42% -
ROE 6.23% 5.89% 7.39% 7.64% 8.62% 9.37% 12.90% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 544.95 606.28 572.64 553.22 535.75 481.99 460.62 2.83%
EPS 25.61 22.68 26.60 25.68 26.98 27.07 34.82 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 3.85 3.60 3.36 3.13 2.89 2.70 7.24%
Adjusted Per Share Value based on latest NOSH - 69,250
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 136.39 137.73 130.22 125.78 121.78 109.64 104.69 4.50%
EPS 6.41 5.15 6.05 5.84 6.13 6.16 7.91 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0287 0.8746 0.8186 0.7639 0.7115 0.6574 0.6137 8.98%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 3.61 2.32 2.17 1.73 1.71 1.87 1.73 -
P/RPS 0.66 0.38 0.38 0.31 0.32 0.39 0.38 9.62%
P/EPS 14.10 10.23 8.16 6.74 6.34 6.91 4.97 18.96%
EY 7.09 9.78 12.26 14.84 15.78 14.48 20.13 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.60 0.51 0.55 0.65 0.64 5.44%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 22/04/16 24/04/15 25/04/14 26/04/13 20/04/12 22/04/11 01/06/10 -
Price 3.32 2.48 2.28 1.73 1.68 1.93 1.78 -
P/RPS 0.61 0.41 0.40 0.31 0.31 0.40 0.39 7.73%
P/EPS 12.97 10.93 8.57 6.74 6.23 7.13 5.11 16.77%
EY 7.71 9.15 11.67 14.84 16.06 14.03 19.56 -14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.63 0.51 0.54 0.67 0.66 3.46%

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