[AJIYA] YoY TTM Result on 30-Nov-2013 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- -7.22%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 395,517 426,653 412,457 391,854 379,190 362,551 329,815 3.07%
PBT 24,102 33,522 26,711 33,222 29,416 30,125 34,075 -5.60%
Tax -5,212 -6,574 -6,801 -7,780 -6,372 -6,168 -5,547 -1.03%
NP 18,890 26,948 19,910 25,442 23,044 23,957 28,528 -6.63%
-
NP to SH 14,369 21,054 15,388 18,077 17,780 18,367 20,738 -5.92%
-
Tax Rate 21.62% 19.61% 25.46% 23.42% 21.66% 20.47% 16.28% -
Total Cost 376,627 399,705 392,547 366,412 356,146 338,594 301,287 3.78%
-
Net Worth 321,974 309,323 207,727 245,602 225,135 206,276 138,571 15.07%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 321,974 309,323 207,727 245,602 225,135 206,276 138,571 15.07%
NOSH 150,455 76,187 69,242 69,183 68,638 69,220 69,285 13.78%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 4.78% 6.32% 4.83% 6.49% 6.08% 6.61% 8.65% -
ROE 4.46% 6.81% 7.41% 7.36% 7.90% 8.90% 14.97% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 262.88 560.00 595.67 566.40 552.44 523.76 476.02 -9.41%
EPS 9.55 27.63 22.22 26.13 25.90 26.53 29.93 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 4.06 3.00 3.55 3.28 2.98 2.00 1.13%
Adjusted Per Share Value based on latest NOSH - 69,183
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 129.85 140.08 135.42 128.65 124.49 119.03 108.28 3.07%
EPS 4.72 6.91 5.05 5.93 5.84 6.03 6.81 -5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0571 1.0156 0.682 0.8064 0.7392 0.6772 0.455 15.06%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.595 4.22 2.33 2.20 1.68 1.65 2.02 -
P/RPS 0.23 0.75 0.39 0.39 0.30 0.32 0.42 -9.54%
P/EPS 6.23 15.27 10.48 8.42 6.49 6.22 6.75 -1.32%
EY 16.05 6.55 9.54 11.88 15.42 16.08 14.82 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.04 0.78 0.62 0.51 0.55 1.01 -19.23%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 20/01/16 15/01/15 21/01/14 30/01/13 18/01/12 14/01/11 -
Price 0.69 3.52 2.05 2.22 1.70 1.66 2.10 -
P/RPS 0.26 0.63 0.34 0.39 0.31 0.32 0.44 -8.38%
P/EPS 7.22 12.74 9.22 8.50 6.56 6.26 7.02 0.46%
EY 13.84 7.85 10.84 11.77 15.24 15.98 14.25 -0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.87 0.68 0.63 0.52 0.56 1.05 -17.95%

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