[AFUJIYA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 71.23%
YoY- 3.56%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 77,451 52,820 25,787 125,276 91,946 63,150 32,337 78.91%
PBT 4,910 3,520 1,687 8,349 5,780 5,167 2,006 81.52%
Tax -1,648 -1,046 -573 -1,402 -1,723 -1,430 -539 110.51%
NP 3,262 2,474 1,114 6,947 4,057 3,737 1,467 70.27%
-
NP to SH 3,262 2,474 1,114 6,947 4,057 3,737 1,467 70.27%
-
Tax Rate 33.56% 29.72% 33.97% 16.79% 29.81% 27.68% 26.87% -
Total Cost 74,189 50,346 24,673 118,329 87,889 59,413 30,870 79.32%
-
Net Worth 138,599 138,599 136,799 145,800 141,313 119,332 116,729 12.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 138,599 138,599 136,799 145,800 141,313 119,332 116,729 12.11%
NOSH 180,000 180,000 180,000 180,000 180,000 157,016 157,741 9.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.21% 4.68% 4.32% 5.55% 4.41% 5.92% 4.54% -
ROE 2.35% 1.78% 0.81% 4.76% 2.87% 3.13% 1.26% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.03 29.34 14.33 69.60 53.35 40.22 20.50 63.86%
EPS 1.81 1.37 0.62 4.15 2.50 2.38 0.93 55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.76 0.81 0.82 0.76 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.03 29.34 14.33 69.60 51.08 35.08 17.97 78.88%
EPS 1.81 1.37 0.62 4.15 2.25 2.08 0.82 69.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.76 0.81 0.7851 0.663 0.6485 12.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 - - -
Price 0.525 0.55 0.55 0.57 0.495 0.00 0.00 -
P/RPS 1.22 1.87 3.84 0.82 0.93 0.00 0.00 -
P/EPS 28.97 40.02 88.87 14.77 21.03 0.00 0.00 -
EY 3.45 2.50 1.13 6.77 4.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.72 0.70 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 22/05/14 24/02/14 25/11/13 28/08/13 18/07/13 -
Price 0.48 0.55 0.53 0.53 0.60 0.485 0.00 -
P/RPS 1.12 1.87 3.70 0.76 1.12 1.21 0.00 -
P/EPS 26.49 40.02 85.64 13.73 25.49 20.38 0.00 -
EY 3.78 2.50 1.17 7.28 3.92 4.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.70 0.65 0.73 0.64 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