[AJIYA] QoQ TTM Result on 29-Feb-2012 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 1.68%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 379,190 373,545 367,634 370,918 362,551 348,060 347,489 5.97%
PBT 29,416 29,590 27,773 29,781 30,125 28,340 31,885 -5.21%
Tax -6,372 -7,208 -6,883 -6,088 -6,168 -4,572 -5,126 15.56%
NP 23,044 22,382 20,890 23,693 23,957 23,768 26,759 -9.45%
-
NP to SH 17,780 17,410 16,644 18,676 18,367 17,762 19,595 -6.25%
-
Tax Rate 21.66% 24.36% 24.78% 20.44% 20.47% 16.13% 16.08% -
Total Cost 356,146 351,163 346,744 347,225 338,594 324,292 320,730 7.21%
-
Net Worth 225,135 222,348 218,496 216,700 206,276 208,240 204,998 6.42%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 225,135 222,348 218,496 216,700 206,276 208,240 204,998 6.42%
NOSH 68,638 69,267 69,144 69,233 69,220 69,645 69,490 -0.81%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 6.08% 5.99% 5.68% 6.39% 6.61% 6.83% 7.70% -
ROE 7.90% 7.83% 7.62% 8.62% 8.90% 8.53% 9.56% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 552.44 539.28 531.69 535.75 523.76 499.76 500.05 6.84%
EPS 25.90 25.13 24.07 26.98 26.53 25.50 28.20 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.21 3.16 3.13 2.98 2.99 2.95 7.30%
Adjusted Per Share Value based on latest NOSH - 69,233
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 124.49 122.64 120.70 121.78 119.03 114.27 114.09 5.97%
EPS 5.84 5.72 5.46 6.13 6.03 5.83 6.43 -6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7392 0.73 0.7174 0.7115 0.6772 0.6837 0.673 6.43%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.68 1.77 1.60 1.71 1.65 1.62 1.81 -
P/RPS 0.30 0.33 0.30 0.32 0.32 0.32 0.36 -11.41%
P/EPS 6.49 7.04 6.65 6.34 6.22 6.35 6.42 0.72%
EY 15.42 14.20 15.04 15.78 16.08 15.74 15.58 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.55 0.55 0.54 0.61 -11.22%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 -
Price 1.70 1.78 1.66 1.68 1.66 1.68 1.76 -
P/RPS 0.31 0.33 0.31 0.31 0.32 0.34 0.35 -7.75%
P/EPS 6.56 7.08 6.90 6.23 6.26 6.59 6.24 3.38%
EY 15.24 14.12 14.50 16.06 15.98 15.18 16.02 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.53 0.54 0.56 0.56 0.60 -9.07%

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