[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2006 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
30-Nov-2006 [#4]
Profit Trend
QoQ- 8.98%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 271,677 261,310 229,584 195,843 187,593 181,668 170,700 36.20%
PBT 29,010 28,302 21,460 18,928 17,236 14,110 11,960 80.23%
Tax -5,604 -5,260 -3,064 -3,576 -3,162 -2,456 -1,564 133.61%
NP 23,406 23,042 18,396 15,352 14,073 11,654 10,396 71.52%
-
NP to SH 16,609 15,962 12,388 12,005 11,016 9,048 4,368 143.02%
-
Tax Rate 19.32% 18.59% 14.28% 18.89% 18.35% 17.41% 13.08% -
Total Cost 248,270 238,268 211,188 180,491 173,520 170,014 160,304 33.75%
-
Net Worth 138,488 133,593 132,332 128,789 12,524,472 140,423 140,914 -1.14%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - 4,154 - - - -
Div Payout % - - - 34.61% - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 138,488 133,593 132,332 128,789 12,524,472 140,423 140,914 -1.14%
NOSH 69,244 69,219 69,284 69,241 69,195 69,174 69,416 -0.16%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 8.62% 8.82% 8.01% 7.84% 7.50% 6.41% 6.09% -
ROE 11.99% 11.95% 9.36% 9.32% 0.09% 6.44% 3.10% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 392.35 377.51 331.37 282.84 271.10 262.62 245.91 36.42%
EPS 23.99 23.06 17.88 17.34 15.92 13.08 10.96 68.34%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.00 1.93 1.91 1.86 181.00 2.03 2.03 -0.98%
Adjusted Per Share Value based on latest NOSH - 69,214
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 89.20 85.79 75.38 64.30 61.59 59.64 56.04 36.21%
EPS 5.45 5.24 4.07 3.94 3.62 2.97 1.43 143.39%
DPS 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.4547 0.4386 0.4345 0.4228 41.1199 0.461 0.4626 -1.13%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.44 1.21 1.12 1.09 1.03 1.00 1.02 -
P/RPS 0.37 0.32 0.34 0.39 0.38 0.38 0.41 -6.59%
P/EPS 6.00 5.25 6.26 6.29 6.47 7.65 16.21 -48.35%
EY 16.66 19.06 15.96 15.91 15.46 13.08 6.17 93.55%
DY 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.59 0.59 0.01 0.49 0.50 27.43%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 18/10/07 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 -
Price 1.63 1.56 1.28 1.11 1.02 1.02 1.12 -
P/RPS 0.42 0.41 0.39 0.39 0.38 0.39 0.46 -5.86%
P/EPS 6.80 6.76 7.16 6.40 6.41 7.80 17.80 -47.25%
EY 14.72 14.78 13.97 15.62 15.61 12.82 5.62 89.67%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.67 0.60 0.01 0.50 0.55 30.41%

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