[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2009 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 0.61%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 333,080 328,088 306,600 312,399 312,242 302,182 283,496 11.31%
PBT 37,880 39,466 39,708 37,058 36,270 30,752 26,232 27.67%
Tax -6,848 -5,996 -6,812 -7,233 -6,080 -4,726 -3,644 52.11%
NP 31,032 33,470 32,896 29,825 30,190 26,026 22,588 23.51%
-
NP to SH 22,209 24,040 22,596 21,602 21,470 17,206 14,336 33.77%
-
Tax Rate 18.08% 15.19% 17.16% 19.52% 16.76% 15.37% 13.89% -
Total Cost 302,048 294,618 273,704 282,574 282,052 276,156 260,908 10.22%
-
Net Worth 194,539 189,716 186,915 180,683 175,152 168,184 166,054 11.09%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 194,539 189,716 186,915 180,683 175,152 168,184 166,054 11.09%
NOSH 69,231 69,239 69,227 69,227 69,230 69,211 69,189 0.04%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 9.32% 10.20% 10.73% 9.55% 9.67% 8.61% 7.97% -
ROE 11.42% 12.67% 12.09% 11.96% 12.26% 10.23% 8.63% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 481.11 473.84 442.88 451.27 451.02 436.61 409.74 11.26%
EPS 32.08 34.72 32.64 31.21 31.01 24.86 20.72 33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.74 2.70 2.61 2.53 2.43 2.40 11.05%
Adjusted Per Share Value based on latest NOSH - 69,219
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 109.36 107.72 100.66 102.57 102.51 99.21 93.08 11.31%
EPS 7.29 7.89 7.42 7.09 7.05 5.65 4.71 33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.6229 0.6137 0.5932 0.5751 0.5522 0.5452 11.09%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 2.05 1.79 1.73 1.60 1.42 1.28 1.09 -
P/RPS 0.43 0.38 0.39 0.35 0.31 0.29 0.27 36.25%
P/EPS 6.39 5.16 5.30 5.13 4.58 5.15 5.26 13.81%
EY 15.65 19.40 18.87 19.50 21.84 19.42 19.01 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.64 0.61 0.56 0.53 0.45 37.94%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 -
Price 2.05 2.00 1.78 1.70 1.46 1.26 1.21 -
P/RPS 0.43 0.42 0.40 0.38 0.32 0.29 0.30 27.04%
P/EPS 6.39 5.76 5.45 5.45 4.71 5.07 5.84 6.16%
EY 15.65 17.36 18.34 18.36 21.24 19.73 17.12 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.66 0.65 0.58 0.52 0.50 28.60%

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