[AJIYA] QoQ TTM Result on 28-Feb-2011 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
28-Feb-2011 [#1]
Profit Trend
QoQ- -9.57%
YoY- -22.21%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 362,551 348,060 347,489 333,934 329,815 328,728 326,053 7.32%
PBT 30,125 28,340 31,885 30,690 34,075 38,513 41,663 -19.42%
Tax -6,168 -4,572 -5,126 -5,023 -5,547 -7,237 -7,296 -10.58%
NP 23,957 23,768 26,759 25,667 28,528 31,276 34,367 -21.36%
-
NP to SH 18,367 17,762 19,595 18,754 20,738 22,516 25,451 -19.52%
-
Tax Rate 20.47% 16.13% 16.08% 16.37% 16.28% 18.79% 17.51% -
Total Cost 338,594 324,292 320,730 308,267 301,287 297,452 291,686 10.44%
-
Net Worth 206,276 208,240 204,998 200,224 138,571 194,477 189,745 5.72%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 206,276 208,240 204,998 200,224 138,571 194,477 189,745 5.72%
NOSH 69,220 69,645 69,490 69,281 69,285 69,208 69,250 -0.02%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.61% 6.83% 7.70% 7.69% 8.65% 9.51% 10.54% -
ROE 8.90% 8.53% 9.56% 9.37% 14.97% 11.58% 13.41% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 523.76 499.76 500.05 481.99 476.02 474.98 470.83 7.35%
EPS 26.53 25.50 28.20 27.07 29.93 32.53 36.75 -19.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.99 2.95 2.89 2.00 2.81 2.74 5.75%
Adjusted Per Share Value based on latest NOSH - 69,281
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 119.03 114.27 114.09 109.64 108.28 107.93 107.05 7.32%
EPS 6.03 5.83 6.43 6.16 6.81 7.39 8.36 -19.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6772 0.6837 0.673 0.6574 0.455 0.6385 0.623 5.71%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.65 1.62 1.81 1.87 2.02 2.05 1.79 -
P/RPS 0.32 0.32 0.36 0.39 0.42 0.43 0.38 -10.81%
P/EPS 6.22 6.35 6.42 6.91 6.75 6.30 4.87 17.69%
EY 16.08 15.74 15.58 14.48 14.82 15.87 20.53 -15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.61 0.65 1.01 0.73 0.65 -10.53%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 20/10/11 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 -
Price 1.66 1.68 1.76 1.93 2.10 2.05 2.00 -
P/RPS 0.32 0.34 0.35 0.40 0.44 0.43 0.42 -16.56%
P/EPS 6.26 6.59 6.24 7.13 7.02 6.30 5.44 9.80%
EY 15.98 15.18 16.02 14.03 14.25 15.87 18.38 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.60 0.67 1.05 0.73 0.73 -16.18%

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