[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2009 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 24.79%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 328,088 306,600 312,399 312,242 302,182 283,496 318,593 1.97%
PBT 39,466 39,708 37,058 36,270 30,752 26,232 37,537 3.40%
Tax -5,996 -6,812 -7,233 -6,080 -4,726 -3,644 -6,763 -7.71%
NP 33,470 32,896 29,825 30,190 26,026 22,588 30,774 5.76%
-
NP to SH 24,040 22,596 21,602 21,470 17,206 14,336 22,363 4.94%
-
Tax Rate 15.19% 17.16% 19.52% 16.76% 15.37% 13.89% 18.02% -
Total Cost 294,618 273,704 282,574 282,052 276,156 260,908 287,819 1.57%
-
Net Worth 189,716 186,915 180,683 175,152 168,184 166,054 162,710 10.78%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 189,716 186,915 180,683 175,152 168,184 166,054 162,710 10.78%
NOSH 69,239 69,227 69,227 69,230 69,211 69,189 69,238 0.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 10.20% 10.73% 9.55% 9.67% 8.61% 7.97% 9.66% -
ROE 12.67% 12.09% 11.96% 12.26% 10.23% 8.63% 13.74% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 473.84 442.88 451.27 451.02 436.61 409.74 460.14 1.97%
EPS 34.72 32.64 31.21 31.01 24.86 20.72 32.31 4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.70 2.61 2.53 2.43 2.40 2.35 10.78%
Adjusted Per Share Value based on latest NOSH - 69,252
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 107.72 100.66 102.57 102.51 99.21 93.08 104.60 1.98%
EPS 7.89 7.42 7.09 7.05 5.65 4.71 7.34 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6137 0.5932 0.5751 0.5522 0.5452 0.5342 10.79%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.79 1.73 1.60 1.42 1.28 1.09 1.09 -
P/RPS 0.38 0.39 0.35 0.31 0.29 0.27 0.24 35.88%
P/EPS 5.16 5.30 5.13 4.58 5.15 5.26 3.37 32.87%
EY 19.40 18.87 19.50 21.84 19.42 19.01 29.63 -24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.61 0.56 0.53 0.45 0.46 25.94%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 22/01/09 -
Price 2.00 1.78 1.70 1.46 1.26 1.21 1.11 -
P/RPS 0.42 0.40 0.38 0.32 0.29 0.30 0.24 45.26%
P/EPS 5.76 5.45 5.45 4.71 5.07 5.84 3.44 41.05%
EY 17.36 18.34 18.36 21.24 19.73 17.12 29.10 -29.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.65 0.58 0.52 0.50 0.47 34.15%

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