[AJIYA] QoQ Annualized Quarter Result on 31-May-2010 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 6.39%
YoY- 39.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 323,076 329,690 333,080 328,088 306,600 312,399 312,242 2.30%
PBT 26,168 33,759 37,880 39,466 39,708 37,058 36,270 -19.60%
Tax -4,716 -6,973 -6,848 -5,996 -6,812 -7,233 -6,080 -15.61%
NP 21,452 26,786 31,032 33,470 32,896 29,825 30,190 -20.42%
-
NP to SH 14,660 19,076 22,209 24,040 22,596 21,602 21,470 -22.51%
-
Tax Rate 18.02% 20.66% 18.08% 15.19% 17.16% 19.52% 16.76% -
Total Cost 301,624 302,904 302,048 294,618 273,704 282,574 282,052 4.58%
-
Net Worth 200,224 196,576 194,539 189,716 186,915 180,683 175,152 9.35%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 200,224 196,576 194,539 189,716 186,915 180,683 175,152 9.35%
NOSH 69,281 69,217 69,231 69,239 69,227 69,227 69,230 0.04%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.64% 8.12% 9.32% 10.20% 10.73% 9.55% 9.67% -
ROE 7.32% 9.70% 11.42% 12.67% 12.09% 11.96% 12.26% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 466.32 476.31 481.11 473.84 442.88 451.27 451.02 2.25%
EPS 21.16 27.56 32.08 34.72 32.64 31.21 31.01 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.84 2.81 2.74 2.70 2.61 2.53 9.30%
Adjusted Per Share Value based on latest NOSH - 69,250
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 106.07 108.24 109.36 107.72 100.66 102.57 102.51 2.30%
EPS 4.81 6.26 7.29 7.89 7.42 7.09 7.05 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6454 0.6387 0.6229 0.6137 0.5932 0.5751 9.35%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.87 2.02 2.05 1.79 1.73 1.60 1.42 -
P/RPS 0.40 0.42 0.43 0.38 0.39 0.35 0.31 18.57%
P/EPS 8.84 7.33 6.39 5.16 5.30 5.13 4.58 55.20%
EY 11.32 13.64 15.65 19.40 18.87 19.50 21.84 -35.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.73 0.65 0.64 0.61 0.56 10.47%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 -
Price 1.93 2.10 2.05 2.00 1.78 1.70 1.46 -
P/RPS 0.41 0.44 0.43 0.42 0.40 0.38 0.32 18.01%
P/EPS 9.12 7.62 6.39 5.76 5.45 5.45 4.71 55.53%
EY 10.96 13.12 15.65 17.36 18.34 18.36 21.24 -35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.73 0.73 0.66 0.65 0.58 10.12%

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