[AFUJIYA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AFUJIYA] ABM FUJIYA BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.23%
YoY- -11.98%
Quarter Report
Latest QR
Upcoming QR
AFUJIYA's Result
AFUJIYA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 109,465 109,209 111,409 110,780 114,945 118,726 125,276 -8.62%
PBT 3,822 4,653 7,142 7,479 6,702 8,030 8,349 -40.68%
Tax -1,715 -1,854 -2,268 -1,327 -1,018 -1,436 -1,402 14.42%
NP 2,107 2,799 4,874 6,152 5,684 6,594 6,947 -54.95%
-
NP to SH 2,107 2,799 4,874 6,152 5,684 6,594 6,947 -54.95%
-
Tax Rate 44.87% 39.85% 31.76% 17.74% 15.19% 17.88% 16.79% -
Total Cost 107,358 106,410 106,535 104,628 109,261 112,132 118,329 -6.29%
-
Net Worth 140,399 140,399 140,399 138,599 138,599 136,799 145,800 -2.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,399 140,399 140,399 138,599 138,599 136,799 145,800 -2.49%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.92% 2.56% 4.37% 5.55% 4.94% 5.55% 5.55% -
ROE 1.50% 1.99% 3.47% 4.44% 4.10% 4.82% 4.76% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.81 60.67 61.89 61.54 63.86 65.96 69.60 -8.63%
EPS 1.17 1.56 2.71 3.42 3.16 3.66 3.86 -54.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.78 0.77 0.77 0.76 0.81 -2.49%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.89 60.75 61.97 61.62 63.94 66.04 69.68 -8.61%
EPS 1.17 1.56 2.71 3.42 3.16 3.67 3.86 -54.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7809 0.7809 0.7809 0.7709 0.7709 0.7609 0.811 -2.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.43 0.46 0.52 0.525 0.55 0.55 0.57 -
P/RPS 0.71 0.76 0.84 0.85 0.86 0.83 0.82 -9.17%
P/EPS 36.73 29.58 19.20 15.36 17.42 15.01 14.77 83.85%
EY 2.72 3.38 5.21 6.51 5.74 6.66 6.77 -45.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.67 0.68 0.71 0.72 0.70 -14.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 25/02/15 25/11/14 27/08/14 22/05/14 24/02/14 -
Price 0.39 0.445 0.48 0.48 0.55 0.53 0.53 -
P/RPS 0.64 0.73 0.78 0.78 0.86 0.80 0.76 -10.85%
P/EPS 33.32 28.62 17.73 14.04 17.42 14.47 13.73 80.88%
EY 3.00 3.49 5.64 7.12 5.74 6.91 7.28 -44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.62 0.62 0.71 0.70 0.65 -16.08%

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