[AJIYA] QoQ TTM Result on 30-Nov-2003 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
15-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- 16.87%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 161,411 164,222 168,208 166,344 159,786 157,769 150,218 4.88%
PBT 18,321 18,650 20,089 20,137 17,691 19,499 20,520 -7.24%
Tax -6,470 -7,519 -8,218 -8,392 -7,641 -7,658 -7,170 -6.59%
NP 11,851 11,131 11,871 11,745 10,050 11,841 13,350 -7.59%
-
NP to SH 11,851 11,131 11,871 11,745 10,050 11,841 13,350 -7.59%
-
Tax Rate 35.31% 40.32% 40.91% 41.67% 43.19% 39.27% 34.94% -
Total Cost 149,560 153,091 156,337 154,599 149,736 145,928 136,868 6.06%
-
Net Worth 108,798 105,280 102,456 97,406 92,127 89,683 86,787 16.18%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 108,798 105,280 102,456 97,406 92,127 89,683 86,787 16.18%
NOSH 69,298 69,263 69,227 66,717 43,050 42,706 42,752 37.78%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 7.34% 6.78% 7.06% 7.06% 6.29% 7.51% 8.89% -
ROE 10.89% 10.57% 11.59% 12.06% 10.91% 13.20% 15.38% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 232.92 237.10 242.98 249.33 371.16 369.43 351.37 -23.87%
EPS 17.10 16.07 17.15 17.60 23.34 27.73 31.23 -32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.48 1.46 2.14 2.10 2.03 -15.67%
Adjusted Per Share Value based on latest NOSH - 66,717
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 52.99 53.92 55.23 54.61 52.46 51.80 49.32 4.87%
EPS 3.89 3.65 3.90 3.86 3.30 3.89 4.38 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3572 0.3457 0.3364 0.3198 0.3025 0.2944 0.2849 16.19%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.42 1.77 1.89 1.88 2.30 1.88 1.87 -
P/RPS 0.61 0.75 0.78 0.75 0.62 0.51 0.53 9.77%
P/EPS 8.30 11.01 11.02 10.68 9.85 6.78 5.99 24.16%
EY 12.04 9.08 9.07 9.36 10.15 14.75 16.70 -19.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.16 1.28 1.29 1.07 0.90 0.92 -1.44%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 27/10/04 28/07/04 23/04/04 15/01/04 31/10/03 18/07/03 25/04/03 -
Price 1.36 1.64 1.83 1.99 1.94 2.26 1.83 -
P/RPS 0.58 0.69 0.75 0.80 0.52 0.61 0.52 7.51%
P/EPS 7.95 10.21 10.67 11.30 8.31 8.15 5.86 22.43%
EY 12.57 9.80 9.37 8.85 12.03 12.27 17.06 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.08 1.24 1.36 0.91 1.08 0.90 -2.22%

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