[AJIYA] YoY Annualized Quarter Result on 31-May-2021 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- -5.97%
YoY- 1520.16%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 294,152 308,640 208,454 332,634 388,932 368,640 389,586 -4.57%
PBT 43,156 37,280 -2,828 7,798 19,324 29,834 15,836 18.17%
Tax -9,020 -10,652 -490 -2,522 -4,834 -4,786 -3,708 15.96%
NP 34,136 26,628 -3,318 5,276 14,490 25,048 12,128 18.81%
-
NP to SH 31,068 24,370 -1,716 6,044 11,940 21,310 8,136 25.00%
-
Tax Rate 20.90% 28.57% - 32.34% 25.02% 16.04% 23.42% -
Total Cost 260,016 282,012 211,772 327,358 374,442 343,592 377,458 -6.02%
-
Net Worth 382,315 362,596 350,812 345,789 332,718 331,997 313,860 3.34%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 382,315 362,596 350,812 345,789 332,718 331,997 313,860 3.34%
NOSH 304,584 304,584 304,584 304,584 304,584 304,584 76,179 25.96%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 11.60% 8.63% -1.59% 1.59% 3.73% 6.79% 3.11% -
ROE 8.13% 6.72% -0.49% 1.75% 3.59% 6.42% 2.59% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 102.33 105.55 70.12 111.59 129.75 121.03 511.40 -23.51%
EPS 10.80 8.34 -0.58 2.02 3.98 7.00 10.68 0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.24 1.18 1.16 1.11 1.09 4.12 -17.16%
Adjusted Per Share Value based on latest NOSH - 304,584
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 96.57 101.33 68.44 109.21 127.69 121.03 127.91 -4.57%
EPS 10.20 8.00 -0.56 1.98 3.92 7.00 2.67 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2552 1.1905 1.1518 1.1353 1.0924 1.09 1.0305 3.34%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 1.13 0.59 0.375 0.50 0.565 0.81 3.74 -
P/RPS 1.10 0.56 0.53 0.45 0.44 0.67 0.73 7.06%
P/EPS 10.46 7.08 -64.97 24.66 14.18 11.58 35.02 -18.23%
EY 9.56 14.13 -1.54 4.06 7.05 8.64 2.86 22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.48 0.32 0.43 0.51 0.74 0.91 -1.12%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 26/07/22 26/08/21 07/07/20 29/07/19 26/07/18 25/07/17 22/07/16 -
Price 1.11 0.61 0.50 0.48 0.58 0.825 4.13 -
P/RPS 1.08 0.58 0.71 0.43 0.45 0.68 0.81 4.90%
P/EPS 10.27 7.32 -86.63 23.67 14.56 11.79 38.67 -19.81%
EY 9.74 13.66 -1.15 4.22 6.87 8.48 2.59 24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.49 0.42 0.41 0.52 0.76 1.00 -3.05%

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