[AJIYA] YoY Quarter Result on 2022-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 67,569 77,440 80,673 26,728 85,116 103,737 90,481 -4.75% YoY % -12.75% -4.01% 201.83% -68.60% -17.95% 14.65% - Horiz. % 74.68% 85.59% 89.16% 29.54% 94.07% 114.65% 100.00%
PBT 13,773 13,072 10,098 -5,165 3,126 7,995 2,405 33.74% YoY % 5.36% 29.45% 295.51% -265.23% -60.90% 232.43% - Horiz. % 572.68% 543.53% 419.88% -214.76% 129.98% 332.43% 100.00%
Tax -568 -2,356 -3,987 52 -1,232 -1,815 -1,156 -11.16% YoY % 75.89% 40.91% -7,767.31% 104.22% 32.12% -57.01% - Horiz. % 49.13% 203.81% 344.90% -4.50% 106.57% 157.01% 100.00%
NP 13,205 10,716 6,111 -5,113 1,894 6,180 1,249 48.12% YoY % 23.23% 75.36% 219.52% -369.96% -69.35% 394.80% - Horiz. % 1,057.25% 857.97% 489.27% -409.37% 151.64% 494.80% 100.00%
NP to SH 12,912 9,997 5,706 -3,966 1,977 4,861 1,618 41.34% YoY % 29.16% 75.20% 243.87% -300.61% -59.33% 200.43% - Horiz. % 798.02% 617.86% 352.66% -245.12% 122.19% 300.43% 100.00%
Tax Rate 4.12 % 18.02 % 39.48 % - % 39.41 % 22.70 % 48.07 % -33.59% YoY % -77.14% -54.36% 0.00% 0.00% 73.61% -52.78% - Horiz. % 8.57% 37.49% 82.13% 0.00% 81.98% 47.22% 100.00%
Total Cost 54,364 66,724 74,562 31,841 83,222 97,557 89,232 -7.92% YoY % -18.52% -10.51% 134.17% -61.74% -14.69% 9.33% - Horiz. % 60.92% 74.78% 83.56% 35.68% 93.26% 109.33% 100.00%
Net Worth 465,621 382,315 362,596 350,812 345,789 332,718 331,997 5.80% YoY % 21.79% 5.44% 3.36% 1.45% 3.93% 0.22% - Horiz. % 140.25% 115.16% 109.22% 105.67% 104.15% 100.22% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 465,621 382,315 362,596 350,812 345,789 332,718 331,997 5.80% YoY % 21.79% 5.44% 3.36% 1.45% 3.93% 0.22% - Horiz. % 140.25% 115.16% 109.22% 105.67% 104.15% 100.22% 100.00%
NOSH 289,205 287,454 292,416 297,298 298,094 299,746 304,584 -0.86% YoY % 0.61% -1.70% -1.64% -0.27% -0.55% -1.59% - Horiz. % 94.95% 94.38% 96.01% 97.61% 97.87% 98.41% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 19.54 % 13.84 % 7.58 % -19.13 % 2.23 % 5.96 % 1.38 % 55.51% YoY % 41.18% 82.59% 139.62% -957.85% -62.58% 331.88% - Horiz. % 1,415.94% 1,002.90% 549.28% -1,386.23% 161.59% 431.88% 100.00%
ROE 2.77 % 2.61 % 1.57 % -1.13 % 0.57 % 1.46 % 0.49 % 33.45% YoY % 6.13% 66.24% 238.94% -298.25% -60.96% 197.96% - Horiz. % 565.31% 532.65% 320.41% -230.61% 116.33% 297.96% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 23.36 26.94 27.59 8.99 28.55 34.61 29.71 -3.93% YoY % -13.29% -2.36% 206.90% -68.51% -17.51% 16.49% - Horiz. % 78.63% 90.68% 92.86% 30.26% 96.10% 116.49% 100.00%
EPS 4.46 3.48 1.95 -1.33 0.66 1.62 0.53 42.60% YoY % 28.16% 78.46% 246.62% -301.52% -59.26% 205.66% - Horiz. % 841.51% 656.60% 367.92% -250.94% 124.53% 305.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6100 1.3300 1.2400 1.1800 1.1600 1.1100 1.0900 6.71% YoY % 21.05% 7.26% 5.08% 1.72% 4.50% 1.83% - Horiz. % 147.71% 122.02% 113.76% 108.26% 106.42% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 304,584 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 22.18 25.42 26.49 8.78 27.94 34.06 29.71 -4.75% YoY % -12.75% -4.04% 201.71% -68.58% -17.97% 14.64% - Horiz. % 74.65% 85.56% 89.16% 29.55% 94.04% 114.64% 100.00%
EPS 4.24 3.28 1.87 -1.30 0.65 1.60 0.53 41.40% YoY % 29.27% 75.40% 243.85% -300.00% -59.38% 201.89% - Horiz. % 800.00% 618.87% 352.83% -245.28% 122.64% 301.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5287 1.2552 1.1905 1.1518 1.1353 1.0924 1.0900 5.80% YoY % 21.79% 5.43% 3.36% 1.45% 3.93% 0.22% - Horiz. % 140.25% 115.16% 109.22% 105.67% 104.16% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.4300 1.1300 0.5900 0.3750 0.5000 0.5650 0.8100 -
P/RPS 6.12 4.19 2.14 4.17 1.75 1.63 2.73 14.39% YoY % 46.06% 95.79% -48.68% 138.29% 7.36% -40.29% - Horiz. % 224.18% 153.48% 78.39% 152.75% 64.10% 59.71% 100.00%
P/EPS 32.03 32.49 30.24 -28.11 75.39 34.84 152.48 -22.89% YoY % -1.42% 7.44% 207.58% -137.29% 116.39% -77.15% - Horiz. % 21.01% 21.31% 19.83% -18.44% 49.44% 22.85% 100.00%
EY 3.12 3.08 3.31 -3.56 1.33 2.87 0.66 29.53% YoY % 1.30% -6.95% 192.98% -367.67% -53.66% 334.85% - Horiz. % 472.73% 466.67% 501.52% -539.39% 201.52% 434.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 0.85 0.48 0.32 0.43 0.51 0.74 3.12% YoY % 4.71% 77.08% 50.00% -25.58% -15.69% -31.08% - Horiz. % 120.27% 114.86% 64.86% 43.24% 58.11% 68.92% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date - 26/07/22 26/08/21 07/07/20 29/07/19 26/07/18 25/07/17 -
Price 1.5400 1.1100 0.6100 0.5000 0.4800 0.5800 0.8250 -
P/RPS 6.59 4.12 2.21 5.56 1.68 1.68 2.78 15.46% YoY % 59.95% 86.43% -60.25% 230.95% 0.00% -39.57% - Horiz. % 237.05% 148.20% 79.50% 200.00% 60.43% 60.43% 100.00%
P/EPS 34.49 31.92 31.26 -37.48 72.37 35.76 155.30 -22.17% YoY % 8.05% 2.11% 183.40% -151.79% 102.38% -76.97% - Horiz. % 22.21% 20.55% 20.13% -24.13% 46.60% 23.03% 100.00%
EY 2.90 3.13 3.20 -2.67 1.38 2.80 0.64 28.62% YoY % -7.35% -2.19% 219.85% -293.48% -50.71% 337.50% - Horiz. % 453.13% 489.06% 500.00% -417.19% 215.62% 437.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.96 0.83 0.49 0.42 0.41 0.52 0.76 3.97% YoY % 15.66% 69.39% 16.67% 2.44% -21.15% -31.58% - Horiz. % 126.32% 109.21% 64.47% 55.26% 53.95% 68.42% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Ajiya Berhad - 2nd Quarter (Account).pdf 
