[AJIYA] YoY TTM 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- 2.2%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 404,905 425,557 402,110 385,574 367,634 347,489 326,053 3.67%
PBT 24,442 29,538 30,236 31,382 27,773 31,885 41,663 -8.49%
Tax -5,034 -6,959 -7,637 -6,459 -6,883 -5,126 -7,296 -5.99%
NP 19,408 22,579 22,599 24,923 20,890 26,759 34,367 -9.07%
-
NP to SH 13,716 17,819 16,865 18,173 16,644 19,595 25,451 -9.78%
-
Tax Rate 20.60% 23.56% 25.26% 20.58% 24.78% 16.08% 17.51% -
Total Cost 385,497 402,978 379,511 360,651 346,744 320,730 291,686 4.75%
-
Net Worth 304,062 271,476 278,257 238,846 218,496 204,998 189,745 8.16%
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 304,062 271,476 278,257 238,846 218,496 204,998 189,745 8.16%
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 4.79% 5.31% 5.62% 6.46% 5.68% 7.70% 10.54% -
ROE 4.51% 6.56% 6.06% 7.61% 7.62% 9.56% 13.41% -
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 532.66 614.49 527.46 556.94 531.69 500.05 470.83 2.07%
EPS 18.04 25.73 22.12 26.25 24.07 28.20 36.75 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.92 3.65 3.45 3.16 2.95 2.74 6.50%
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 132.94 139.72 132.02 126.59 120.70 114.09 107.05 3.67%
EPS 4.50 5.85 5.54 5.97 5.46 6.43 8.36 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9983 0.8913 0.9136 0.7842 0.7174 0.673 0.623 8.16%
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 0.70 0.42 0.42 0.34 0.30 0.36 0.38 10.70%
P/EPS 20.73 9.95 9.94 7.31 6.65 6.42 4.87 27.27%
EY 4.82 10.05 10.06 13.67 15.04 15.58 20.53 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.65 0.60 0.56 0.51 0.61 0.65 6.33%
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 0.78 0.40 0.46 0.36 0.31 0.35 0.42 10.85%
P/EPS 22.89 9.52 10.89 7.73 6.90 6.24 5.44 27.03%
EY 4.37 10.50 9.18 12.93 14.50 16.02 18.38 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.63 0.66 0.59 0.53 0.60 0.73 5.90%

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