[AJIYA] QoQ TTM Result on 28-Feb-2006 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
02-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
28-Feb-2006 [#1]
Profit Trend
QoQ- -9.66%
YoY- 0.14%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 195,843 188,167 181,238 179,931 172,214 162,856 160,047 14.38%
PBT 18,928 18,927 16,201 18,479 18,700 18,595 20,217 -4.29%
Tax -3,576 -4,733 -4,593 -6,312 -6,900 -7,737 -8,043 -41.71%
NP 15,352 14,194 11,608 12,167 11,800 10,858 12,174 16.70%
-
NP to SH 11,195 11,091 9,495 10,660 11,800 10,858 12,174 -5.43%
-
Tax Rate 18.89% 25.01% 28.35% 34.16% 36.90% 41.61% 39.78% -
Total Cost 180,491 173,973 169,630 167,764 160,414 151,998 147,873 14.19%
-
Net Worth 107,975 12,529,221 140,439 140,914 120,377 116,634 114,925 -4.06%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 4,152 4,150 4,150 4,150 4,150 - - -
Div Payout % 37.10% 37.43% 43.72% 38.94% 35.18% - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 107,975 12,529,221 140,439 140,914 120,377 116,634 114,925 -4.06%
NOSH 69,214 69,222 69,182 69,416 69,182 69,129 69,232 -0.01%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 7.84% 7.54% 6.40% 6.76% 6.85% 6.67% 7.61% -
ROE 10.37% 0.09% 6.76% 7.56% 9.80% 9.31% 10.59% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 282.95 271.83 261.97 259.21 248.93 235.58 231.17 14.41%
EPS 16.17 16.02 13.72 15.36 17.06 15.71 17.58 -5.41%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 1.56 181.00 2.03 2.03 1.74 1.6872 1.66 -4.05%
Adjusted Per Share Value based on latest NOSH - 69,416
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 64.30 61.78 59.50 59.07 56.54 53.47 52.55 14.38%
EPS 3.68 3.64 3.12 3.50 3.87 3.56 4.00 -5.40%
DPS 1.36 1.36 1.36 1.36 1.36 0.00 0.00 -
NAPS 0.3545 41.1355 0.4611 0.4626 0.3952 0.3829 0.3773 -4.06%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.09 1.03 1.00 1.02 1.05 1.15 1.13 -
P/RPS 0.39 0.38 0.38 0.39 0.42 0.49 0.49 -14.10%
P/EPS 6.74 6.43 7.29 6.64 6.16 7.32 6.43 3.18%
EY 14.84 15.56 13.72 15.06 16.24 13.66 15.56 -3.10%
DY 5.50 5.83 6.00 5.88 5.71 0.00 0.00 -
P/NAPS 0.70 0.01 0.49 0.50 0.60 0.68 0.68 1.94%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 26/10/05 27/07/05 -
Price 1.11 1.02 1.02 1.12 1.04 1.11 1.21 -
P/RPS 0.39 0.38 0.39 0.43 0.42 0.47 0.52 -17.43%
P/EPS 6.86 6.37 7.43 7.29 6.10 7.07 6.88 -0.19%
EY 14.57 15.71 13.46 13.71 16.40 14.15 14.53 0.18%
DY 5.41 5.88 5.88 5.36 5.77 0.00 0.00 -
P/NAPS 0.71 0.01 0.50 0.55 0.60 0.66 0.73 -1.83%

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