[AJIYA] QoQ TTM Result on 29-Feb-2008 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- -3.14%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
Revenue 318,546 304,590 288,346 280,793 285,573 274,490 258,906 18.00%
PBT 36,378 37,331 33,458 30,677 31,762 29,426 27,759 24.10%
Tax -6,504 -7,419 -6,159 -5,886 -6,012 -5,040 -5,407 15.89%
NP 29,874 29,912 27,299 24,791 25,750 24,386 22,352 26.07%
-
NP to SH 21,637 22,116 19,762 17,782 18,359 17,149 16,199 26.00%
-
Tax Rate 17.88% 19.87% 18.41% 19.19% 18.93% 17.13% 19.48% -
Total Cost 288,672 274,678 261,047 256,002 259,823 250,104 236,554 17.23%
-
Net Worth 161,980 157,830 153,756 147,490 0 141,205 138,330 13.43%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
Div - - - - - 4,153 4,152 -
Div Payout % - - - - - 24.22% 25.64% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
Net Worth 161,980 157,830 153,756 147,490 0 141,205 138,330 13.43%
NOSH 69,222 69,223 69,259 69,244 69,244 69,218 69,165 0.06%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
NP Margin 9.38% 9.82% 9.47% 8.83% 9.02% 8.88% 8.63% -
ROE 13.36% 14.01% 12.85% 12.06% 0.00% 12.14% 11.71% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
RPS 460.18 440.01 416.33 405.51 412.41 396.56 374.33 17.92%
EPS 31.26 31.95 28.53 25.68 26.51 24.78 23.42 25.93%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 2.34 2.28 2.22 2.13 0.00 2.04 2.00 13.35%
Adjusted Per Share Value based on latest NOSH - 69,244
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
RPS 104.58 100.00 94.67 92.19 93.76 90.12 85.00 18.00%
EPS 7.10 7.26 6.49 5.84 6.03 5.63 5.32 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.36 -
NAPS 0.5318 0.5182 0.5048 0.4842 0.00 0.4636 0.4542 13.42%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 28/02/08 30/11/07 31/08/07 -
Price 1.09 1.28 1.34 1.35 1.34 1.50 1.44 -
P/RPS 0.24 0.29 0.32 0.33 0.32 0.38 0.38 -30.72%
P/EPS 3.49 4.01 4.70 5.26 5.05 6.05 6.15 -36.39%
EY 28.68 24.96 21.29 19.02 19.79 16.52 16.26 57.34%
DY 0.00 0.00 0.00 0.00 0.00 4.00 4.17 -
P/NAPS 0.47 0.56 0.60 0.63 0.00 0.74 0.72 -28.86%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 CAGR
Date 22/01/09 - - - - 24/01/08 18/10/07 -
Price 1.11 0.00 0.00 0.00 0.00 1.35 1.63 -
P/RPS 0.24 0.00 0.00 0.00 0.00 0.34 0.44 -38.37%
P/EPS 3.55 0.00 0.00 0.00 0.00 5.45 6.96 -41.59%
EY 28.16 0.00 0.00 0.00 0.00 18.35 14.37 71.14%
DY 0.00 0.00 0.00 0.00 0.00 4.44 3.68 -
P/NAPS 0.47 0.00 0.00 0.00 0.00 0.66 0.82 -35.88%

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