[AJIYA] QoQ Annualized Quarter Result on 30-Nov-2011 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 3.68%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 372,065 373,602 356,544 362,761 357,406 363,436 323,076 9.82%
PBT 29,520 30,382 24,792 30,053 30,233 35,086 26,168 8.32%
Tax -6,934 -6,584 -4,396 -5,700 -5,548 -5,154 -4,716 29.15%
NP 22,585 23,798 20,396 24,353 24,685 29,932 21,452 3.47%
-
NP to SH 16,858 18,292 15,896 18,381 17,729 21,092 14,660 9.71%
-
Tax Rate 23.49% 21.67% 17.73% 18.97% 18.35% 14.69% 18.02% -
Total Cost 349,480 349,804 336,148 338,408 332,721 333,504 301,624 10.26%
-
Net Worth 222,152 218,783 216,700 212,496 202,330 198,157 200,224 7.14%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 222,152 218,783 216,700 212,496 202,330 198,157 200,224 7.14%
NOSH 69,206 69,235 69,233 69,217 67,669 67,171 69,281 -0.07%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.07% 6.37% 5.72% 6.71% 6.91% 8.24% 6.64% -
ROE 7.59% 8.36% 7.34% 8.65% 8.76% 10.64% 7.32% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 537.62 539.61 514.99 524.09 528.17 541.05 466.32 9.90%
EPS 24.36 26.42 22.96 26.78 26.20 31.40 21.16 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.16 3.13 3.07 2.99 2.95 2.89 7.21%
Adjusted Per Share Value based on latest NOSH - 69,220
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 122.16 122.66 117.06 119.10 117.34 119.32 106.07 9.82%
EPS 5.53 6.01 5.22 6.03 5.82 6.92 4.81 9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7294 0.7183 0.7115 0.6977 0.6643 0.6506 0.6574 7.14%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.77 1.60 1.71 1.65 1.62 1.81 1.87 -
P/RPS 0.33 0.30 0.33 0.31 0.31 0.33 0.40 -11.98%
P/EPS 7.27 6.06 7.45 6.21 6.18 5.76 8.84 -12.16%
EY 13.76 16.51 13.43 16.09 16.17 17.35 11.32 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.55 0.54 0.54 0.61 0.65 -10.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 22/04/11 -
Price 1.78 1.66 1.68 1.66 1.68 1.76 1.93 -
P/RPS 0.33 0.31 0.33 0.32 0.32 0.33 0.41 -13.41%
P/EPS 7.31 6.28 7.32 6.25 6.41 5.61 9.12 -13.65%
EY 13.69 15.92 13.67 16.00 15.60 17.84 10.96 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.54 0.54 0.56 0.60 0.67 -12.27%

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