[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2014 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- -9.93%
YoY- -22.13%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 433,082 419,476 412,456 409,430 406,882 391,296 391,859 6.90%
PBT 33,996 29,124 26,711 27,800 28,342 28,624 33,105 1.78%
Tax -6,788 -6,068 -6,801 -7,076 -6,472 -5,880 -7,925 -9.81%
NP 27,208 23,056 19,910 20,724 21,870 22,744 25,180 5.30%
-
NP to SH 21,516 18,516 15,388 15,941 17,698 17,288 19,190 7.93%
-
Tax Rate 19.97% 20.84% 25.46% 25.45% 22.84% 20.54% 23.94% -
Total Cost 405,874 396,420 392,546 388,706 385,012 368,552 366,679 7.01%
-
Net Worth 271,372 266,392 258,932 254,073 268,485 249,346 245,115 7.02%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 271,372 266,392 258,932 254,073 268,485 249,346 245,115 7.02%
NOSH 69,227 69,192 69,233 69,229 73,557 69,262 69,241 -0.01%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 6.28% 5.50% 4.83% 5.06% 5.38% 5.81% 6.43% -
ROE 7.93% 6.95% 5.94% 6.27% 6.59% 6.93% 7.83% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 625.59 606.24 595.75 591.41 553.15 564.94 565.93 6.91%
EPS 31.08 26.76 22.23 23.03 24.06 24.96 27.72 7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.85 3.74 3.67 3.65 3.60 3.54 7.04%
Adjusted Per Share Value based on latest NOSH - 69,255
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 142.19 137.72 135.42 134.42 133.59 128.47 128.65 6.90%
EPS 7.06 6.08 5.05 5.23 5.81 5.68 6.30 7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.8746 0.8501 0.8342 0.8815 0.8186 0.8048 7.02%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 2.56 2.32 2.33 2.74 2.20 2.17 2.20 -
P/RPS 0.41 0.38 0.39 0.46 0.40 0.38 0.39 3.39%
P/EPS 8.24 8.67 10.48 11.90 9.14 8.69 7.94 2.50%
EY 12.14 11.53 9.54 8.40 10.94 11.50 12.60 -2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.62 0.75 0.60 0.60 0.62 3.20%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 23/07/15 24/04/15 15/01/15 24/10/14 23/07/14 25/04/14 21/01/14 -
Price 2.45 2.48 2.05 2.24 2.41 2.28 2.22 -
P/RPS 0.39 0.41 0.34 0.38 0.44 0.40 0.39 0.00%
P/EPS 7.88 9.27 9.22 9.73 10.02 9.13 8.01 -1.08%
EY 12.69 10.79 10.84 10.28 9.98 10.95 12.48 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.55 0.61 0.66 0.63 0.63 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