[AJIYA] QoQ Annualized Quarter Result on 28-Feb-2010 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 4.6%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 329,690 333,080 328,088 306,600 312,399 312,242 302,182 5.97%
PBT 33,759 37,880 39,466 39,708 37,058 36,270 30,752 6.41%
Tax -6,973 -6,848 -5,996 -6,812 -7,233 -6,080 -4,726 29.57%
NP 26,786 31,032 33,470 32,896 29,825 30,190 26,026 1.93%
-
NP to SH 19,076 22,209 24,040 22,596 21,602 21,470 17,206 7.11%
-
Tax Rate 20.66% 18.08% 15.19% 17.16% 19.52% 16.76% 15.37% -
Total Cost 302,904 302,048 294,618 273,704 282,574 282,052 276,156 6.35%
-
Net Worth 196,576 194,539 189,716 186,915 180,683 175,152 168,184 10.94%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 196,576 194,539 189,716 186,915 180,683 175,152 168,184 10.94%
NOSH 69,217 69,231 69,239 69,227 69,227 69,230 69,211 0.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.12% 9.32% 10.20% 10.73% 9.55% 9.67% 8.61% -
ROE 9.70% 11.42% 12.67% 12.09% 11.96% 12.26% 10.23% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 476.31 481.11 473.84 442.88 451.27 451.02 436.61 5.96%
EPS 27.56 32.08 34.72 32.64 31.21 31.01 24.86 7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.81 2.74 2.70 2.61 2.53 2.43 10.94%
Adjusted Per Share Value based on latest NOSH - 69,227
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 108.24 109.36 107.72 100.66 102.57 102.51 99.21 5.97%
EPS 6.26 7.29 7.89 7.42 7.09 7.05 5.65 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6454 0.6387 0.6229 0.6137 0.5932 0.5751 0.5522 10.94%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.02 2.05 1.79 1.73 1.60 1.42 1.28 -
P/RPS 0.42 0.43 0.38 0.39 0.35 0.31 0.29 27.97%
P/EPS 7.33 6.39 5.16 5.30 5.13 4.58 5.15 26.50%
EY 13.64 15.65 19.40 18.87 19.50 21.84 19.42 -20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.65 0.64 0.61 0.56 0.53 21.50%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 -
Price 2.10 2.05 2.00 1.78 1.70 1.46 1.26 -
P/RPS 0.44 0.43 0.42 0.40 0.38 0.32 0.29 32.00%
P/EPS 7.62 6.39 5.76 5.45 5.45 4.71 5.07 31.17%
EY 13.12 15.65 17.36 18.34 18.36 21.24 19.73 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.73 0.66 0.65 0.58 0.52 26.49%

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