[AJIYA] YoY TTM Result on 31-Aug-2013 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 7.21%
YoY- 11.91%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 402,915 423,885 407,667 391,401 373,545 348,060 328,728 3.44%
PBT 23,651 32,072 27,650 33,698 29,590 28,340 38,513 -7.79%
Tax -5,744 -6,438 -7,169 -7,089 -7,208 -4,572 -7,237 -3.77%
NP 17,907 25,634 20,481 26,609 22,382 23,768 31,276 -8.86%
-
NP to SH 13,106 20,189 15,685 19,484 17,410 17,762 22,516 -8.61%
-
Tax Rate 24.29% 20.07% 25.93% 21.04% 24.36% 16.13% 18.79% -
Total Cost 385,008 398,251 387,186 364,792 351,163 324,292 297,452 4.38%
-
Net Worth 316,006 277,462 254,168 242,179 222,348 208,240 194,477 8.41%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 316,006 277,462 254,168 242,179 222,348 208,240 194,477 8.41%
NOSH 76,146 69,192 69,255 69,194 69,267 69,645 69,208 1.60%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 4.44% 6.05% 5.02% 6.80% 5.99% 6.83% 9.51% -
ROE 4.15% 7.28% 6.17% 8.05% 7.83% 8.53% 11.58% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 529.13 612.62 588.64 565.66 539.28 499.76 474.98 1.81%
EPS 17.21 29.18 22.65 28.16 25.13 25.50 32.53 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.01 3.67 3.50 3.21 2.99 2.81 6.70%
Adjusted Per Share Value based on latest NOSH - 69,194
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 132.28 139.17 133.84 128.50 122.64 114.27 107.93 3.44%
EPS 4.30 6.63 5.15 6.40 5.72 5.83 7.39 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0375 0.911 0.8345 0.7951 0.73 0.6837 0.6385 8.41%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.82 2.34 2.74 2.00 1.77 1.62 2.05 -
P/RPS 0.15 0.38 0.47 0.35 0.33 0.32 0.43 -16.08%
P/EPS 4.76 8.02 12.10 7.10 7.04 6.35 6.30 -4.56%
EY 20.99 12.47 8.27 14.08 14.20 15.74 15.87 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.58 0.75 0.57 0.55 0.54 0.73 -19.39%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 20/10/16 22/10/15 24/10/14 18/10/13 23/10/12 20/10/11 19/10/10 -
Price 0.80 4.10 2.24 2.13 1.78 1.68 2.05 -
P/RPS 0.15 0.67 0.38 0.38 0.33 0.34 0.43 -16.08%
P/EPS 4.65 14.05 9.89 7.56 7.08 6.59 6.30 -4.93%
EY 21.51 7.12 10.11 13.22 14.12 15.18 15.87 5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.02 0.61 0.61 0.55 0.56 0.73 -20.07%

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