[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2007 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-Aug-2007 [#3]
Profit Trend
QoQ- 4.06%
YoY- 50.77%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 273,916 273,916 274,490 271,677 261,310 229,584 195,843 30.80%
PBT 30,804 30,804 29,220 29,010 28,302 21,460 18,928 47.67%
Tax -6,952 -6,952 -4,542 -5,604 -5,260 -3,064 -3,576 70.25%
NP 23,852 23,852 24,678 23,406 23,042 18,396 15,352 42.28%
-
NP to SH 17,228 17,228 17,442 16,609 15,962 12,388 12,005 33.52%
-
Tax Rate 22.57% 22.57% 15.54% 19.32% 18.59% 14.28% 18.89% -
Total Cost 250,064 250,064 249,812 248,270 238,268 211,188 180,491 29.81%
-
Net Worth 147,490 0 143,320 138,488 133,593 132,332 128,789 11.46%
Dividend
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - 4,154 -
Div Payout % - - - - - - 34.61% -
Equity
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 147,490 0 143,320 138,488 133,593 132,332 128,789 11.46%
NOSH 69,244 69,244 69,236 69,244 69,219 69,284 69,241 0.00%
Ratio Analysis
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 8.71% 8.71% 8.99% 8.62% 8.82% 8.01% 7.84% -
ROE 11.68% 0.00% 12.17% 11.99% 11.95% 9.36% 9.32% -
Per Share
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 395.58 395.58 396.45 392.35 377.51 331.37 282.84 30.80%
EPS 24.88 24.88 25.20 23.99 23.06 17.88 17.34 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.13 0.00 2.07 2.00 1.93 1.91 1.86 11.46%
Adjusted Per Share Value based on latest NOSH - 69,165
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 89.93 89.93 90.12 89.20 85.79 75.38 64.30 30.80%
EPS 5.66 5.66 5.73 5.45 5.24 4.07 3.94 33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.4842 0.00 0.4705 0.4547 0.4386 0.4345 0.4228 11.46%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.35 1.34 1.50 1.44 1.21 1.12 1.09 -
P/RPS 0.34 0.34 0.38 0.37 0.32 0.34 0.39 -10.40%
P/EPS 5.43 5.39 5.95 6.00 5.25 6.26 6.29 -11.10%
EY 18.43 18.57 16.79 16.66 19.06 15.96 15.91 12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
P/NAPS 0.63 0.00 0.72 0.72 0.63 0.59 0.59 5.39%
Price Multiplier on Announcement Date
29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 12/05/08 - 24/01/08 18/10/07 24/07/07 27/04/07 12/02/07 -
Price 1.45 0.00 1.35 1.63 1.56 1.28 1.11 -
P/RPS 0.37 0.00 0.34 0.42 0.41 0.39 0.39 -4.12%
P/EPS 5.83 0.00 5.36 6.80 6.76 7.16 6.40 -7.19%
EY 17.16 0.00 18.66 14.72 14.78 13.97 15.62 7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 0.68 0.00 0.65 0.82 0.81 0.67 0.60 10.53%

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