[AFUJIYA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.62%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 105,640 103,148 125,276 122,594 126,300 129,348 134,262 -14.80%
PBT 7,040 6,748 8,349 7,706 10,334 8,024 8,510 -11.90%
Tax -2,092 -2,292 -1,402 -2,297 -2,860 -2,156 -1,802 10.49%
NP 4,948 4,456 6,947 5,409 7,474 5,868 6,708 -18.40%
-
NP to SH 4,948 4,456 6,947 5,409 7,474 5,868 6,708 -18.40%
-
Tax Rate 29.72% 33.97% 16.79% 29.81% 27.68% 26.87% 21.18% -
Total Cost 100,692 98,692 118,329 117,185 118,826 123,480 127,554 -14.62%
-
Net Worth 138,599 136,799 145,800 141,313 119,332 116,729 114,680 13.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,599 136,799 145,800 141,313 119,332 116,729 114,680 13.50%
NOSH 180,000 180,000 180,000 180,000 157,016 157,741 157,096 9.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.68% 4.32% 5.55% 4.41% 5.92% 4.54% 5.00% -
ROE 3.57% 3.26% 4.76% 3.83% 6.26% 5.03% 5.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.69 57.30 69.60 71.14 80.44 82.00 85.46 -22.21%
EPS 2.74 2.48 4.15 3.33 4.76 3.72 4.27 -25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.81 0.82 0.76 0.74 0.73 3.63%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.69 57.30 69.60 68.11 70.17 71.86 74.59 -14.80%
EPS 2.74 2.48 4.15 3.01 4.15 3.26 3.73 -18.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.81 0.7851 0.663 0.6485 0.6371 13.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 - - - -
Price 0.55 0.55 0.57 0.495 0.00 0.00 0.00 -
P/RPS 0.94 0.96 0.82 0.70 0.00 0.00 0.00 -
P/EPS 20.01 22.22 14.77 15.77 0.00 0.00 0.00 -
EY 5.00 4.50 6.77 6.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.70 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 22/05/14 24/02/14 25/11/13 28/08/13 18/07/13 - -
Price 0.55 0.53 0.53 0.60 0.485 0.00 0.00 -
P/RPS 0.94 0.92 0.76 0.84 0.60 0.00 0.00 -
P/EPS 20.01 21.41 13.73 19.12 10.19 0.00 0.00 -
EY 5.00 4.67 7.28 5.23 9.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.65 0.73 0.64 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