[AJIYA] YoY TTM Result on 31-May-2022 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-May-2022 [#2]
Profit Trend
QoQ- 26.39%
YoY- 44.32%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 286,645 261,265 304,989 263,530 354,201 381,027 384,825 -4.78%
PBT 76,076 28,163 19,309 820 25,596 12,837 32,306 15.33%
Tax -2,991 -5,437 -3,939 -714 -2,817 -3,193 -5,469 -9.56%
NP 73,085 22,726 15,370 106 22,779 9,644 26,837 18.16%
-
NP to SH 72,550 20,548 14,238 1,699 21,629 8,292 23,091 21.01%
-
Tax Rate 3.93% 19.31% 20.40% 87.07% 11.01% 24.87% 16.93% -
Total Cost 213,560 238,539 289,619 263,424 331,422 371,383 357,988 -8.24%
-
Net Worth 465,621 382,315 362,596 350,812 345,789 332,718 331,997 5.79%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - 953 - - - -
Div Payout % - - - 56.10% - - - -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 465,621 382,315 362,596 350,812 345,789 332,718 331,997 5.79%
NOSH 304,584 304,584 304,584 304,584 304,584 304,584 304,584 0.00%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 25.50% 8.70% 5.04% 0.04% 6.43% 2.53% 6.97% -
ROE 15.58% 5.37% 3.93% 0.48% 6.25% 2.49% 6.96% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 99.11 90.89 104.30 88.64 118.82 127.12 126.34 -3.96%
EPS 25.09 7.15 4.87 0.57 7.26 2.77 7.58 22.06%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 1.61 1.33 1.24 1.18 1.16 1.11 1.09 6.71%
Adjusted Per Share Value based on latest NOSH - 304,584
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 94.11 85.78 100.13 86.52 116.29 125.10 126.34 -4.78%
EPS 23.82 6.75 4.67 0.56 7.10 2.72 7.58 21.01%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 1.5287 1.2552 1.1905 1.1518 1.1353 1.0924 1.09 5.79%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.43 1.13 0.59 0.375 0.50 0.565 0.81 -
P/RPS 1.44 1.24 0.57 0.42 0.42 0.44 0.64 14.46%
P/EPS 5.70 15.81 12.12 65.62 6.89 20.42 10.68 -9.93%
EY 17.54 6.33 8.25 1.52 14.51 4.90 9.36 11.02%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.48 0.32 0.43 0.51 0.74 3.12%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 27/07/23 26/07/22 26/08/21 07/07/20 29/07/19 26/07/18 25/07/17 -
Price 1.54 1.11 0.61 0.50 0.48 0.58 0.825 -
P/RPS 1.55 1.22 0.58 0.56 0.40 0.46 0.65 15.57%
P/EPS 6.14 15.53 12.53 87.49 6.62 20.97 10.88 -9.09%
EY 16.29 6.44 7.98 1.14 15.12 4.77 9.19 10.00%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.49 0.42 0.41 0.52 0.76 3.96%

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