[AJIYA] QoQ Annualized Quarter Result on 29-Feb-2012 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- -13.52%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 379,207 372,065 373,602 356,544 362,761 357,406 363,436 2.86%
PBT 29,326 29,520 30,382 24,792 30,053 30,233 35,086 -11.23%
Tax -7,135 -6,934 -6,584 -4,396 -5,700 -5,548 -5,154 24.13%
NP 22,191 22,585 23,798 20,396 24,353 24,685 29,932 -18.04%
-
NP to SH 17,121 16,858 18,292 15,896 18,381 17,729 21,092 -12.94%
-
Tax Rate 24.33% 23.49% 21.67% 17.73% 18.97% 18.35% 14.69% -
Total Cost 357,016 349,480 349,804 336,148 338,408 332,721 333,504 4.63%
-
Net Worth 223,572 222,152 218,783 216,700 212,496 202,330 198,157 8.35%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 223,572 222,152 218,783 216,700 212,496 202,330 198,157 8.35%
NOSH 67,749 69,206 69,235 69,233 69,217 67,669 67,171 0.57%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 5.85% 6.07% 6.37% 5.72% 6.71% 6.91% 8.24% -
ROE 7.66% 7.59% 8.36% 7.34% 8.65% 8.76% 10.64% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 559.72 537.62 539.61 514.99 524.09 528.17 541.05 2.28%
EPS 24.73 24.36 26.42 22.96 26.78 26.20 31.40 -14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.21 3.16 3.13 3.07 2.99 2.95 7.73%
Adjusted Per Share Value based on latest NOSH - 69,233
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 124.50 122.16 122.66 117.06 119.10 117.34 119.32 2.86%
EPS 5.62 5.53 6.01 5.22 6.03 5.82 6.92 -12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.734 0.7294 0.7183 0.7115 0.6977 0.6643 0.6506 8.34%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.68 1.77 1.60 1.71 1.65 1.62 1.81 -
P/RPS 0.30 0.33 0.30 0.33 0.31 0.31 0.33 -6.14%
P/EPS 6.65 7.27 6.06 7.45 6.21 6.18 5.76 10.02%
EY 15.04 13.76 16.51 13.43 16.09 16.17 17.35 -9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.55 0.54 0.54 0.61 -11.22%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 -
Price 1.70 1.78 1.66 1.68 1.66 1.68 1.76 -
P/RPS 0.30 0.33 0.31 0.33 0.32 0.32 0.33 -6.14%
P/EPS 6.73 7.31 6.28 7.32 6.25 6.41 5.61 12.86%
EY 14.87 13.69 15.92 13.67 16.00 15.60 17.84 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.53 0.54 0.54 0.56 0.60 -9.07%

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