[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2008 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- -5.82%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 312,242 302,182 283,496 318,593 314,814 298,270 273,916 9.09%
PBT 36,270 30,752 26,232 37,537 39,506 36,178 30,804 11.47%
Tax -6,080 -4,726 -3,644 -6,763 -7,574 -7,168 -6,952 -8.52%
NP 30,190 26,026 22,588 30,774 31,932 29,010 23,852 16.96%
-
NP to SH 21,470 17,206 14,336 22,363 23,745 21,524 17,228 15.75%
-
Tax Rate 16.76% 15.37% 13.89% 18.02% 19.17% 19.81% 22.57% -
Total Cost 282,052 276,156 260,908 287,819 282,882 269,260 250,064 8.33%
-
Net Worth 175,152 168,184 166,054 162,710 157,871 153,643 147,490 12.10%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 175,152 168,184 166,054 162,710 157,871 153,643 147,490 12.10%
NOSH 69,230 69,211 69,189 69,238 69,241 69,209 69,244 -0.01%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 9.67% 8.61% 7.97% 9.66% 10.14% 9.73% 8.71% -
ROE 12.26% 10.23% 8.63% 13.74% 15.04% 14.01% 11.68% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 451.02 436.61 409.74 460.14 454.66 430.97 395.58 9.11%
EPS 31.01 24.86 20.72 32.31 34.29 31.10 24.88 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.43 2.40 2.35 2.28 2.22 2.13 12.12%
Adjusted Per Share Value based on latest NOSH - 69,222
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 102.51 99.21 93.08 104.60 103.36 97.93 89.93 9.09%
EPS 7.05 5.65 4.71 7.34 7.80 7.07 5.66 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5751 0.5522 0.5452 0.5342 0.5183 0.5044 0.4842 12.11%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.42 1.28 1.09 1.09 1.28 1.34 1.35 -
P/RPS 0.31 0.29 0.27 0.24 0.28 0.31 0.34 -5.95%
P/EPS 4.58 5.15 5.26 3.37 3.73 4.31 5.43 -10.70%
EY 21.84 19.42 19.01 29.63 26.79 23.21 18.43 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.45 0.46 0.56 0.60 0.63 -7.53%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 07/10/09 07/07/09 24/04/09 22/01/09 23/10/08 10/07/08 12/05/08 -
Price 1.46 1.26 1.21 1.11 1.01 1.15 1.45 -
P/RPS 0.32 0.29 0.30 0.24 0.22 0.27 0.37 -9.20%
P/EPS 4.71 5.07 5.84 3.44 2.95 3.70 5.83 -13.22%
EY 21.24 19.73 17.12 29.10 33.95 27.04 17.16 15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.50 0.47 0.44 0.52 0.68 -10.03%

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