[AJIYA] QoQ TTM Result on 28-Feb-2007 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
28-Feb-2007 [#1]
Profit Trend
QoQ- 17.91%
YoY- 23.83%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 274,490 258,906 235,664 210,564 195,843 188,167 181,238 31.84%
PBT 29,426 27,759 26,024 21,303 18,928 18,927 16,201 48.81%
Tax -5,040 -5,407 -4,978 -3,951 -3,576 -4,733 -4,593 6.38%
NP 24,386 22,352 21,046 17,352 15,352 14,194 11,608 63.95%
-
NP to SH 17,149 16,199 15,462 13,200 11,195 11,091 9,495 48.25%
-
Tax Rate 17.13% 19.48% 19.13% 18.55% 18.89% 25.01% 28.35% -
Total Cost 250,104 236,554 214,618 193,212 180,491 173,973 169,630 29.51%
-
Net Worth 141,205 138,330 133,703 132,332 107,975 12,529,221 140,439 0.36%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 4,153 4,152 4,152 4,152 4,152 4,150 4,150 0.04%
Div Payout % 24.22% 25.64% 26.86% 31.46% 37.10% 37.43% 43.72% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 141,205 138,330 133,703 132,332 107,975 12,529,221 140,439 0.36%
NOSH 69,218 69,165 69,276 69,284 69,214 69,222 69,182 0.03%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 8.88% 8.63% 8.93% 8.24% 7.84% 7.54% 6.40% -
ROE 12.14% 11.71% 11.56% 9.97% 10.37% 0.09% 6.76% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 396.56 374.33 340.18 303.91 282.95 271.83 261.97 31.80%
EPS 24.78 23.42 22.32 19.05 16.17 16.02 13.72 48.25%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.04 2.00 1.93 1.91 1.56 181.00 2.03 0.32%
Adjusted Per Share Value based on latest NOSH - 69,284
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 90.12 85.00 77.37 69.13 64.30 61.78 59.50 31.85%
EPS 5.63 5.32 5.08 4.33 3.68 3.64 3.12 48.16%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 1.36 0.00%
NAPS 0.4636 0.4542 0.439 0.4345 0.3545 41.1355 0.4611 0.36%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.50 1.44 1.21 1.12 1.09 1.03 1.00 -
P/RPS 0.38 0.38 0.36 0.37 0.39 0.38 0.38 0.00%
P/EPS 6.05 6.15 5.42 5.88 6.74 6.43 7.29 -11.67%
EY 16.52 16.26 18.45 17.01 14.84 15.56 13.72 13.16%
DY 4.00 4.17 4.96 5.36 5.50 5.83 6.00 -23.66%
P/NAPS 0.74 0.72 0.63 0.59 0.70 0.01 0.49 31.59%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 24/01/08 18/10/07 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 -
Price 1.35 1.63 1.56 1.28 1.11 1.02 1.02 -
P/RPS 0.34 0.44 0.46 0.42 0.39 0.38 0.39 -8.73%
P/EPS 5.45 6.96 6.99 6.72 6.86 6.37 7.43 -18.65%
EY 18.35 14.37 14.31 14.88 14.57 15.71 13.46 22.92%
DY 4.44 3.68 3.85 4.69 5.41 5.88 5.88 -17.06%
P/NAPS 0.66 0.82 0.81 0.67 0.71 0.01 0.50 20.31%

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