[AFUJIYA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.37%
YoY- 122.44%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 103,148 125,276 122,594 126,300 129,348 134,262 128,810 -13.77%
PBT 6,748 8,349 7,706 10,334 8,024 8,510 5,680 12.18%
Tax -2,292 -1,402 -2,297 -2,860 -2,156 -1,802 -645 133.04%
NP 4,456 6,947 5,409 7,474 5,868 6,708 5,034 -7.81%
-
NP to SH 4,456 6,947 5,409 7,474 5,868 6,708 5,034 -7.81%
-
Tax Rate 33.97% 16.79% 29.81% 27.68% 26.87% 21.18% 11.36% -
Total Cost 98,692 118,329 117,185 118,826 123,480 127,554 123,776 -14.02%
-
Net Worth 136,799 145,800 141,313 119,332 116,729 114,680 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,799 145,800 141,313 119,332 116,729 114,680 0 -
NOSH 180,000 180,000 180,000 157,016 157,741 157,096 156,680 9.70%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.32% 5.55% 4.41% 5.92% 4.54% 5.00% 3.91% -
ROE 3.26% 4.76% 3.83% 6.26% 5.03% 5.85% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.30 69.60 71.14 80.44 82.00 85.46 82.21 -21.40%
EPS 2.48 4.15 3.33 4.76 3.72 4.27 3.21 -15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.81 0.82 0.76 0.74 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,551
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.37 69.68 68.19 70.25 71.95 74.68 71.65 -13.78%
EPS 2.48 3.86 3.01 4.16 3.26 3.73 2.80 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7609 0.811 0.786 0.6638 0.6493 0.6379 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 - - - - -
Price 0.55 0.57 0.495 0.00 0.00 0.00 0.00 -
P/RPS 0.96 0.82 0.70 0.00 0.00 0.00 0.00 -
P/EPS 22.22 14.77 15.77 0.00 0.00 0.00 0.00 -
EY 4.50 6.77 6.34 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.60 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14 25/11/13 28/08/13 18/07/13 - - -
Price 0.53 0.53 0.60 0.485 0.00 0.00 0.00 -
P/RPS 0.92 0.76 0.84 0.60 0.00 0.00 0.00 -
P/EPS 21.41 13.73 19.12 10.19 0.00 0.00 0.00 -
EY 4.67 7.28 5.23 9.81 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.73 0.64 0.00 0.00 0.00 -

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