[AJIYA] QoQ TTM Result on 29-Feb-2016 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
29-Feb-2016 [#1]
Profit Trend
QoQ- -7.29%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 395,517 402,915 404,905 415,425 426,653 423,885 425,557 -4.75%
PBT 24,102 23,651 24,442 31,037 33,522 32,072 29,538 -12.64%
Tax -5,212 -5,744 -5,034 -5,763 -6,574 -6,438 -6,959 -17.48%
NP 18,890 17,907 19,408 25,274 26,948 25,634 22,579 -11.18%
-
NP to SH 14,369 13,106 13,716 19,520 21,054 20,189 17,819 -13.33%
-
Tax Rate 21.62% 24.29% 20.60% 18.57% 19.61% 20.07% 23.56% -
Total Cost 376,627 385,008 385,497 390,151 399,705 398,251 402,978 -4.39%
-
Net Worth 321,974 316,006 304,062 313,311 309,323 277,462 271,476 12.01%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 321,974 316,006 304,062 313,311 309,323 277,462 271,476 12.01%
NOSH 150,455 76,146 76,015 76,231 76,187 69,192 69,254 67.50%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 4.78% 4.44% 4.79% 6.08% 6.32% 6.05% 5.31% -
ROE 4.46% 4.15% 4.51% 6.23% 6.81% 7.28% 6.56% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 262.88 529.13 532.66 544.95 560.00 612.62 614.49 -43.13%
EPS 9.55 17.21 18.04 25.61 27.63 29.18 25.73 -48.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 4.15 4.00 4.11 4.06 4.01 3.92 -33.13%
Adjusted Per Share Value based on latest NOSH - 76,231
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 129.85 132.28 132.94 136.39 140.08 139.17 139.72 -4.75%
EPS 4.72 4.30 4.50 6.41 6.91 6.63 5.85 -13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0571 1.0375 0.9983 1.0287 1.0156 0.911 0.8913 12.01%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.595 0.82 3.74 3.61 4.22 2.34 2.56 -
P/RPS 0.23 0.15 0.70 0.66 0.75 0.38 0.42 -32.99%
P/EPS 6.23 4.76 20.73 14.10 15.27 8.02 9.95 -26.74%
EY 16.05 20.99 4.82 7.09 6.55 12.47 10.05 36.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.94 0.88 1.04 0.58 0.65 -42.87%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 19/01/17 20/10/16 22/07/16 22/04/16 20/01/16 22/10/15 23/07/15 -
Price 0.69 0.80 4.13 3.32 3.52 4.10 2.45 -
P/RPS 0.26 0.15 0.78 0.61 0.63 0.67 0.40 -24.90%
P/EPS 7.22 4.65 22.89 12.97 12.74 14.05 9.52 -16.79%
EY 13.84 21.51 4.37 7.71 7.85 7.12 10.50 20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.19 1.03 0.81 0.87 1.02 0.63 -36.26%

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