[AJIYA] QoQ TTM Result on 28-Feb-2003 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- 4.61%
YoY- 65.2%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 166,344 159,786 157,769 150,218 142,995 139,293 124,910 21.02%
PBT 20,137 17,691 19,499 20,520 19,567 20,449 17,119 11.42%
Tax -8,392 -7,641 -7,658 -7,170 -6,805 -7,177 -5,917 26.20%
NP 11,745 10,050 11,841 13,350 12,762 13,272 11,202 3.20%
-
NP to SH 11,745 10,050 11,841 13,350 12,762 13,272 11,202 3.20%
-
Tax Rate 41.67% 43.19% 39.27% 34.94% 34.78% 35.10% 34.56% -
Total Cost 154,599 149,736 145,928 136,868 130,233 126,021 113,708 22.70%
-
Net Worth 97,406 92,127 89,683 86,787 83,981 68,589 58,195 40.92%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 97,406 92,127 89,683 86,787 83,981 68,589 58,195 40.92%
NOSH 66,717 43,050 42,706 42,752 42,629 35,355 31,628 64.40%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 7.06% 6.29% 7.51% 8.89% 8.92% 9.53% 8.97% -
ROE 12.06% 10.91% 13.20% 15.38% 15.20% 19.35% 19.25% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 249.33 371.16 369.43 351.37 335.43 393.98 394.93 -26.38%
EPS 17.60 23.34 27.73 31.23 29.94 37.54 35.42 -37.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.14 2.10 2.03 1.97 1.94 1.84 -14.27%
Adjusted Per Share Value based on latest NOSH - 42,752
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 54.61 52.46 51.80 49.32 46.95 45.73 41.01 21.01%
EPS 3.86 3.30 3.89 4.38 4.19 4.36 3.68 3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3198 0.3025 0.2944 0.2849 0.2757 0.2252 0.1911 40.91%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.88 2.30 1.88 1.87 2.10 2.06 1.76 -
P/RPS 0.75 0.62 0.51 0.53 0.63 0.52 0.45 40.52%
P/EPS 10.68 9.85 6.78 5.99 7.01 5.49 4.97 66.44%
EY 9.36 10.15 14.75 16.70 14.26 18.22 20.12 -39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 0.90 0.92 1.07 1.06 0.96 21.74%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 15/01/04 31/10/03 18/07/03 25/04/03 29/01/03 28/10/02 30/07/02 -
Price 1.99 1.94 2.26 1.83 2.04 2.00 1.73 -
P/RPS 0.80 0.52 0.61 0.52 0.61 0.51 0.44 48.91%
P/EPS 11.30 8.31 8.15 5.86 6.81 5.33 4.88 74.93%
EY 8.85 12.03 12.27 17.06 14.67 18.77 20.47 -42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.91 1.08 0.90 1.04 1.03 0.94 27.89%

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