[AJIYA] QoQ Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -7.62%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 363,436 323,076 329,690 333,080 328,088 306,600 312,399 10.62%
PBT 35,086 26,168 33,759 37,880 39,466 39,708 37,058 -3.58%
Tax -5,154 -4,716 -6,973 -6,848 -5,996 -6,812 -7,233 -20.23%
NP 29,932 21,452 26,786 31,032 33,470 32,896 29,825 0.23%
-
NP to SH 21,092 14,660 19,076 22,209 24,040 22,596 21,602 -1.58%
-
Tax Rate 14.69% 18.02% 20.66% 18.08% 15.19% 17.16% 19.52% -
Total Cost 333,504 301,624 302,904 302,048 294,618 273,704 282,574 11.69%
-
Net Worth 198,157 200,224 196,576 194,539 189,716 186,915 180,683 6.35%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 198,157 200,224 196,576 194,539 189,716 186,915 180,683 6.35%
NOSH 67,171 69,281 69,217 69,231 69,239 69,227 69,227 -1.99%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 8.24% 6.64% 8.12% 9.32% 10.20% 10.73% 9.55% -
ROE 10.64% 7.32% 9.70% 11.42% 12.67% 12.09% 11.96% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 541.05 466.32 476.31 481.11 473.84 442.88 451.27 12.87%
EPS 31.40 21.16 27.56 32.08 34.72 32.64 31.21 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.89 2.84 2.81 2.74 2.70 2.61 8.51%
Adjusted Per Share Value based on latest NOSH - 69,208
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 119.32 106.07 108.24 109.36 107.72 100.66 102.57 10.62%
EPS 6.92 4.81 6.26 7.29 7.89 7.42 7.09 -1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6506 0.6574 0.6454 0.6387 0.6229 0.6137 0.5932 6.35%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.81 1.87 2.02 2.05 1.79 1.73 1.60 -
P/RPS 0.33 0.40 0.42 0.43 0.38 0.39 0.35 -3.85%
P/EPS 5.76 8.84 7.33 6.39 5.16 5.30 5.13 8.03%
EY 17.35 11.32 13.64 15.65 19.40 18.87 19.50 -7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.71 0.73 0.65 0.64 0.61 0.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 -
Price 1.76 1.93 2.10 2.05 2.00 1.78 1.70 -
P/RPS 0.33 0.41 0.44 0.43 0.42 0.40 0.38 -8.98%
P/EPS 5.61 9.12 7.62 6.39 5.76 5.45 5.45 1.94%
EY 17.84 10.96 13.12 15.65 17.36 18.34 18.36 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.74 0.73 0.73 0.66 0.65 -5.20%

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