[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2006 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
11-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-Aug-2006 [#3]
Profit Trend
QoQ- 21.75%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 261,310 229,584 195,843 187,593 181,668 170,700 172,214 32.07%
PBT 28,302 21,460 18,928 17,236 14,110 11,960 18,700 31.85%
Tax -5,260 -3,064 -3,576 -3,162 -2,456 -1,564 -6,900 -16.56%
NP 23,042 18,396 15,352 14,073 11,654 10,396 11,800 56.29%
-
NP to SH 15,962 12,388 12,005 11,016 9,048 4,368 11,800 22.33%
-
Tax Rate 18.59% 14.28% 18.89% 18.35% 17.41% 13.08% 36.90% -
Total Cost 238,268 211,188 180,491 173,520 170,014 160,304 160,414 30.21%
-
Net Worth 133,593 132,332 128,789 12,524,472 140,423 140,914 120,422 7.17%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - 4,154 - - - - -
Div Payout % - - 34.61% - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 133,593 132,332 128,789 12,524,472 140,423 140,914 120,422 7.17%
NOSH 69,219 69,284 69,241 69,195 69,174 69,416 69,208 0.01%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 8.82% 8.01% 7.84% 7.50% 6.41% 6.09% 6.85% -
ROE 11.95% 9.36% 9.32% 0.09% 6.44% 3.10% 9.80% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 377.51 331.37 282.84 271.10 262.62 245.91 248.83 32.06%
EPS 23.06 17.88 17.34 15.92 13.08 10.96 17.05 22.32%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.86 181.00 2.03 2.03 1.74 7.16%
Adjusted Per Share Value based on latest NOSH - 69,222
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 85.79 75.38 64.30 61.59 59.64 56.04 56.54 32.07%
EPS 5.24 4.07 3.94 3.62 2.97 1.43 3.87 22.41%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.4345 0.4228 41.1199 0.461 0.4626 0.3954 7.16%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.21 1.12 1.09 1.03 1.00 1.02 1.05 -
P/RPS 0.32 0.34 0.39 0.38 0.38 0.41 0.42 -16.59%
P/EPS 5.25 6.26 6.29 6.47 7.65 16.21 6.16 -10.11%
EY 19.06 15.96 15.91 15.46 13.08 6.17 16.24 11.27%
DY 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.59 0.01 0.49 0.50 0.60 3.30%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 -
Price 1.56 1.28 1.11 1.02 1.02 1.12 1.04 -
P/RPS 0.41 0.39 0.39 0.38 0.39 0.46 0.42 -1.59%
P/EPS 6.76 7.16 6.40 6.41 7.80 17.80 6.10 7.09%
EY 14.78 13.97 15.62 15.61 12.82 5.62 16.39 -6.66%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.60 0.01 0.50 0.55 0.60 22.17%

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