[AJIYA] QoQ TTM Result on 28-Feb-2010 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 9.37%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 329,815 328,728 326,053 318,876 313,100 316,617 320,502 1.92%
PBT 34,075 38,513 41,663 40,675 37,306 33,951 33,665 0.80%
Tax -5,547 -7,237 -7,296 -7,453 -6,661 -5,383 -5,283 3.30%
NP 28,528 31,276 34,367 33,222 30,645 28,568 28,382 0.34%
-
NP to SH 20,738 22,516 25,451 24,107 22,042 19,931 19,478 4.26%
-
Tax Rate 16.28% 18.79% 17.51% 18.32% 17.86% 15.86% 15.69% -
Total Cost 301,287 297,452 291,686 285,654 282,455 288,049 292,120 2.07%
-
Net Worth 138,571 194,477 189,745 186,915 181,354 175,207 168,223 -12.11%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 138,571 194,477 189,745 186,915 181,354 175,207 168,223 -12.11%
NOSH 69,285 69,208 69,250 69,227 69,219 69,252 69,227 0.05%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.65% 9.51% 10.54% 10.42% 9.79% 9.02% 8.86% -
ROE 14.97% 11.58% 13.41% 12.90% 12.15% 11.38% 11.58% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 476.02 474.98 470.83 460.62 452.33 457.19 462.97 1.86%
EPS 29.93 32.53 36.75 34.82 31.84 28.78 28.14 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.81 2.74 2.70 2.62 2.53 2.43 -12.16%
Adjusted Per Share Value based on latest NOSH - 69,227
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 108.28 107.93 107.05 104.69 102.80 103.95 105.23 1.92%
EPS 6.81 7.39 8.36 7.91 7.24 6.54 6.39 4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.455 0.6385 0.623 0.6137 0.5954 0.5752 0.5523 -12.10%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 2.02 2.05 1.79 1.73 1.60 1.42 1.28 -
P/RPS 0.42 0.43 0.38 0.38 0.35 0.31 0.28 31.00%
P/EPS 6.75 6.30 4.87 4.97 5.02 4.93 4.55 30.04%
EY 14.82 15.87 20.53 20.13 19.90 20.27 21.98 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.73 0.65 0.64 0.61 0.56 0.53 53.64%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 -
Price 2.10 2.05 2.00 1.78 1.70 1.46 1.26 -
P/RPS 0.44 0.43 0.42 0.39 0.38 0.32 0.27 38.44%
P/EPS 7.02 6.30 5.44 5.11 5.34 5.07 4.48 34.87%
EY 14.25 15.87 18.38 19.56 18.73 19.71 22.33 -25.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.73 0.73 0.66 0.65 0.58 0.52 59.68%

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