[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2010 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- -14.11%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 357,406 363,436 323,076 329,690 333,080 328,088 306,600 10.73%
PBT 30,233 35,086 26,168 33,759 37,880 39,466 39,708 -16.57%
Tax -5,548 -5,154 -4,716 -6,973 -6,848 -5,996 -6,812 -12.75%
NP 24,685 29,932 21,452 26,786 31,032 33,470 32,896 -17.37%
-
NP to SH 17,729 21,092 14,660 19,076 22,209 24,040 22,596 -14.89%
-
Tax Rate 18.35% 14.69% 18.02% 20.66% 18.08% 15.19% 17.16% -
Total Cost 332,721 333,504 301,624 302,904 302,048 294,618 273,704 13.86%
-
Net Worth 202,330 198,157 200,224 196,576 194,539 189,716 186,915 5.40%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 202,330 198,157 200,224 196,576 194,539 189,716 186,915 5.40%
NOSH 67,669 67,171 69,281 69,217 69,231 69,239 69,227 -1.50%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.91% 8.24% 6.64% 8.12% 9.32% 10.20% 10.73% -
ROE 8.76% 10.64% 7.32% 9.70% 11.42% 12.67% 12.09% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 528.17 541.05 466.32 476.31 481.11 473.84 442.88 12.42%
EPS 26.20 31.40 21.16 27.56 32.08 34.72 32.64 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.95 2.89 2.84 2.81 2.74 2.70 7.01%
Adjusted Per Share Value based on latest NOSH - 69,285
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 117.34 119.32 106.07 108.24 109.36 107.72 100.66 10.73%
EPS 5.82 6.92 4.81 6.26 7.29 7.89 7.42 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6643 0.6506 0.6574 0.6454 0.6387 0.6229 0.6137 5.40%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.62 1.81 1.87 2.02 2.05 1.79 1.73 -
P/RPS 0.31 0.33 0.40 0.42 0.43 0.38 0.39 -14.15%
P/EPS 6.18 5.76 8.84 7.33 6.39 5.16 5.30 10.75%
EY 16.17 17.35 11.32 13.64 15.65 19.40 18.87 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.65 0.71 0.73 0.65 0.64 -10.68%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 20/10/11 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 -
Price 1.68 1.76 1.93 2.10 2.05 2.00 1.78 -
P/RPS 0.32 0.33 0.41 0.44 0.43 0.42 0.40 -13.78%
P/EPS 6.41 5.61 9.12 7.62 6.39 5.76 5.45 11.38%
EY 15.60 17.84 10.96 13.12 15.65 17.36 18.34 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 0.74 0.73 0.73 0.66 -10.34%

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