[AJIYA] YoY Cumulative Quarter Result on 31-May-2013 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 165.28%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 194,793 216,541 203,441 193,185 186,801 181,718 164,044 2.90%
PBT 7,918 16,998 14,171 17,157 15,191 17,543 19,733 -14.10%
Tax -1,854 -3,394 -3,236 -3,379 -3,292 -2,577 -2,998 -7.69%
NP 6,064 13,604 10,935 13,778 11,899 14,966 16,735 -15.55%
-
NP to SH 4,068 10,758 8,849 10,545 9,146 10,546 12,020 -16.50%
-
Tax Rate 23.42% 19.97% 22.84% 19.69% 21.67% 14.69% 15.19% -
Total Cost 188,729 202,937 192,506 179,407 174,902 166,752 147,309 4.21%
-
Net Worth 313,860 271,372 268,485 238,872 218,783 198,157 189,716 8.74%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 313,860 271,372 268,485 238,872 218,783 198,157 189,716 8.74%
NOSH 76,179 69,227 73,557 69,238 69,235 67,171 69,239 1.60%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 3.11% 6.28% 5.38% 7.13% 6.37% 8.24% 10.20% -
ROE 1.30% 3.96% 3.30% 4.41% 4.18% 5.32% 6.34% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 255.70 312.79 276.57 279.01 269.81 270.53 236.92 1.27%
EPS 5.34 15.54 12.03 15.23 13.21 15.70 17.36 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 3.92 3.65 3.45 3.16 2.95 2.74 7.02%
Adjusted Per Share Value based on latest NOSH - 69,230
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 63.95 71.09 66.79 63.43 61.33 59.66 53.86 2.90%
EPS 1.34 3.53 2.91 3.46 3.00 3.46 3.95 -16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0305 0.891 0.8815 0.7843 0.7183 0.6506 0.6229 8.74%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 3.74 2.56 2.20 1.92 1.60 1.81 1.79 -
P/RPS 1.46 0.82 0.80 0.69 0.59 0.67 0.76 11.48%
P/EPS 70.04 16.47 18.29 12.61 12.11 11.53 10.31 37.57%
EY 1.43 6.07 5.47 7.93 8.26 8.67 9.70 -27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.60 0.56 0.51 0.61 0.65 5.76%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 22/07/16 23/07/15 23/07/14 25/07/13 24/07/12 19/07/11 14/07/10 -
Price 4.13 2.45 2.41 2.03 1.66 1.76 2.00 -
P/RPS 1.62 0.78 0.87 0.73 0.62 0.65 0.84 11.55%
P/EPS 77.34 15.77 20.03 13.33 12.57 11.21 11.52 37.30%
EY 1.29 6.34 4.99 7.50 7.96 8.92 8.68 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.66 0.59 0.53 0.60 0.73 5.38%

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