[AJIYA] QoQ 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- 49.43%
YoY- 6.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
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 87,394 76,650 78,918 83,091 80,217 70,874 82,435 3.97%
PBT 9,806 9,927 10,103 11,827 8,818 6,558 6,748 28.32%
Tax -1,295 -1,703 -2,101 -2,197 -1,452 -911 -823 35.32%
NP 8,511 8,224 8,002 9,630 7,366 5,647 5,925 27.33%
-
NP to SH 6,371 5,649 5,939 7,500 5,019 3,584 3,828 40.48%
-
Tax Rate 13.21% 17.16% 20.80% 18.58% 16.47% 13.89% 12.20% -
Total Cost 78,883 68,426 70,916 73,461 72,851 65,227 76,510 2.05%
-
Net Worth 189,745 186,915 181,354 175,207 168,223 166,054 161,980 11.13%
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 189,745 186,915 181,354 175,207 168,223 166,054 161,980 11.13%
NOSH 69,250 69,227 69,219 69,252 69,227 69,189 69,222 0.02%
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 9.74% 10.73% 10.14% 11.59% 9.18% 7.97% 7.19% -
ROE 3.36% 3.02% 3.27% 4.28% 2.98% 2.16% 2.36% -
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 126.20 110.72 114.01 119.98 115.87 102.44 119.09 3.94%
EPS 9.20 8.16 8.58 10.83 7.25 5.18 5.53 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.70 2.62 2.53 2.43 2.40 2.34 11.10%
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 28.69 25.17 25.91 27.28 26.34 23.27 27.06 3.98%
EPS 2.09 1.85 1.95 2.46 1.65 1.18 1.26 40.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.623 0.6137 0.5954 0.5752 0.5523 0.5452 0.5318 11.13%
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 1.42 1.56 1.40 1.18 1.10 1.06 0.92 33.59%
P/EPS 19.46 21.20 18.65 13.11 17.66 21.04 19.71 -0.84%
EY 5.14 4.72 5.36 7.63 5.66 4.75 5.07 0.91%
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 0.47 24.15%
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 1.58 1.61 1.49 1.22 1.09 1.18 0.93 42.42%
P/EPS 21.74 21.81 19.81 13.48 17.38 23.36 20.07 5.47%
EY 4.60 4.58 5.05 7.42 5.75 4.28 4.98 -5.15%
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