[AJIYA] YoY TTM Result on 31-Aug-2022 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-Aug-2022 [#3]
Profit Trend
QoQ- 12.44%
YoY- 70.87%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 310,040 259,091 255,887 335,578 385,038 377,037 402,915 -4.27%
PBT 32,335 17,404 2,617 6,970 30,271 26,110 23,651 5.34%
Tax -7,026 -2,621 -596 -2,176 -3,323 -4,341 -5,744 3.41%
NP 25,309 14,783 2,021 4,794 26,948 21,769 17,907 5.93%
-
NP to SH 23,104 13,521 2,955 5,766 23,916 18,896 13,106 9.90%
-
Tax Rate 21.73% 15.06% 22.77% 31.22% 10.98% 16.63% 24.29% -
Total Cost 284,731 244,308 253,866 330,784 358,090 355,268 385,008 -4.90%
-
Net Worth 389,015 365,521 353,785 348,464 341,710 328,951 316,006 3.52%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - - - 953 - - - -
Div Payout % - - - 16.53% - - - -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 389,015 365,521 353,785 348,464 341,710 328,951 316,006 3.52%
NOSH 304,584 304,584 304,584 304,584 304,584 304,584 76,146 25.97%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 8.16% 5.71% 0.79% 1.43% 7.00% 5.77% 4.44% -
ROE 5.94% 3.70% 0.84% 1.65% 7.00% 5.74% 4.15% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 107.59 88.60 86.07 112.67 128.45 123.79 529.13 -23.30%
EPS 8.02 4.62 0.99 1.94 7.98 6.20 17.21 -11.94%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 1.35 1.25 1.19 1.17 1.14 1.08 4.15 -17.06%
Adjusted Per Share Value based on latest NOSH - 304,584
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 101.79 85.06 84.01 110.18 126.41 123.79 132.28 -4.27%
EPS 7.59 4.44 0.97 1.89 7.85 6.20 4.30 9.92%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 1.2772 1.2001 1.1615 1.1441 1.1219 1.08 1.0375 3.52%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 1.09 0.595 0.48 0.425 0.605 0.74 0.82 -
P/RPS 1.01 0.67 0.56 0.38 0.47 0.60 0.15 37.39%
P/EPS 13.59 12.87 48.29 21.95 7.58 11.93 4.76 19.09%
EY 7.36 7.77 2.07 4.56 13.19 8.38 20.99 -16.01%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.40 0.36 0.53 0.69 0.20 26.23%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 28/10/22 26/10/21 26/10/20 23/10/19 25/10/18 25/10/17 20/10/16 -
Price 1.26 0.61 0.45 0.415 0.58 0.695 0.80 -
P/RPS 1.17 0.69 0.52 0.37 0.45 0.56 0.15 40.80%
P/EPS 15.72 13.19 45.27 21.44 7.27 11.20 4.65 22.49%
EY 6.36 7.58 2.21 4.67 13.76 8.93 21.51 -18.37%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.93 0.49 0.38 0.35 0.51 0.64 0.19 30.28%

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