[AJIYA] YoY TTM Result on 30-Nov-2012 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 2.13%
YoY- -3.2%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 426,653 412,457 391,854 379,190 362,551 329,815 313,100 5.29%
PBT 33,522 26,711 33,222 29,416 30,125 34,075 37,306 -1.76%
Tax -6,574 -6,801 -7,780 -6,372 -6,168 -5,547 -6,661 -0.21%
NP 26,948 19,910 25,442 23,044 23,957 28,528 30,645 -2.11%
-
NP to SH 21,054 15,388 18,077 17,780 18,367 20,738 22,042 -0.76%
-
Tax Rate 19.61% 25.46% 23.42% 21.66% 20.47% 16.28% 17.86% -
Total Cost 399,705 392,547 366,412 356,146 338,594 301,287 282,455 5.95%
-
Net Worth 309,323 207,727 245,602 225,135 206,276 138,571 181,354 9.30%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 309,323 207,727 245,602 225,135 206,276 138,571 181,354 9.30%
NOSH 76,187 69,242 69,183 68,638 69,220 69,285 69,219 1.61%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 6.32% 4.83% 6.49% 6.08% 6.61% 8.65% 9.79% -
ROE 6.81% 7.41% 7.36% 7.90% 8.90% 14.97% 12.15% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 560.00 595.67 566.40 552.44 523.76 476.02 452.33 3.62%
EPS 27.63 22.22 26.13 25.90 26.53 29.93 31.84 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 3.00 3.55 3.28 2.98 2.00 2.62 7.56%
Adjusted Per Share Value based on latest NOSH - 68,638
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 140.08 135.42 128.65 124.49 119.03 108.28 102.80 5.28%
EPS 6.91 5.05 5.93 5.84 6.03 6.81 7.24 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0156 0.682 0.8064 0.7392 0.6772 0.455 0.5954 9.30%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 4.22 2.33 2.20 1.68 1.65 2.02 1.60 -
P/RPS 0.75 0.39 0.39 0.30 0.32 0.42 0.35 13.53%
P/EPS 15.27 10.48 8.42 6.49 6.22 6.75 5.02 20.36%
EY 6.55 9.54 11.88 15.42 16.08 14.82 19.90 -16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.78 0.62 0.51 0.55 1.01 0.61 9.29%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 20/01/16 15/01/15 21/01/14 30/01/13 18/01/12 14/01/11 08/01/10 -
Price 3.52 2.05 2.22 1.70 1.66 2.10 1.70 -
P/RPS 0.63 0.34 0.39 0.31 0.32 0.44 0.38 8.78%
P/EPS 12.74 9.22 8.50 6.56 6.26 7.02 5.34 15.58%
EY 7.85 10.84 11.77 15.24 15.98 14.25 18.73 -13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.63 0.52 0.56 1.05 0.65 4.97%

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