[AJIYA] QoQ TTM Result on 30-Nov-2005 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
30-Nov-2005 [#4]
Profit Trend
QoQ- 8.68%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 188,167 181,238 179,931 172,214 162,856 160,047 151,810 15.34%
PBT 18,927 16,201 18,479 18,700 18,595 20,217 17,825 4.06%
Tax -4,733 -4,593 -6,312 -6,900 -7,737 -8,043 -7,180 -24.19%
NP 14,194 11,608 12,167 11,800 10,858 12,174 10,645 21.08%
-
NP to SH 11,091 9,495 10,660 11,800 10,858 12,174 10,645 2.76%
-
Tax Rate 25.01% 28.35% 34.16% 36.90% 41.61% 39.78% 40.28% -
Total Cost 173,973 169,630 167,764 160,414 151,998 147,873 141,165 14.90%
-
Net Worth 12,529,221 140,439 140,914 120,377 116,634 114,925 113,679 2179.16%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 4,150 4,150 4,150 4,150 - - - -
Div Payout % 37.43% 43.72% 38.94% 35.18% - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 12,529,221 140,439 140,914 120,377 116,634 114,925 113,679 2179.16%
NOSH 69,222 69,182 69,416 69,182 69,129 69,232 69,316 -0.09%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.54% 6.40% 6.76% 6.85% 6.67% 7.61% 7.01% -
ROE 0.09% 6.76% 7.56% 9.80% 9.31% 10.59% 9.36% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 271.83 261.97 259.21 248.93 235.58 231.17 219.01 15.44%
EPS 16.02 13.72 15.36 17.06 15.71 17.58 15.36 2.83%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 181.00 2.03 2.03 1.74 1.6872 1.66 1.64 2181.22%
Adjusted Per Share Value based on latest NOSH - 69,182
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 61.78 59.50 59.07 56.54 53.47 52.55 49.84 15.34%
EPS 3.64 3.12 3.50 3.87 3.56 4.00 3.49 2.83%
DPS 1.36 1.36 1.36 1.36 0.00 0.00 0.00 -
NAPS 41.1355 0.4611 0.4626 0.3952 0.3829 0.3773 0.3732 2179.27%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.03 1.00 1.02 1.05 1.15 1.13 1.45 -
P/RPS 0.38 0.38 0.39 0.42 0.49 0.49 0.66 -30.72%
P/EPS 6.43 7.29 6.64 6.16 7.32 6.43 9.44 -22.53%
EY 15.56 13.72 15.06 16.24 13.66 15.56 10.59 29.15%
DY 5.83 6.00 5.88 5.71 0.00 0.00 0.00 -
P/NAPS 0.01 0.49 0.50 0.60 0.68 0.68 0.88 -94.90%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 11/10/06 19/07/06 02/05/06 18/01/06 26/10/05 27/07/05 25/04/05 -
Price 1.02 1.02 1.12 1.04 1.11 1.21 1.30 -
P/RPS 0.38 0.39 0.43 0.42 0.47 0.52 0.59 -25.36%
P/EPS 6.37 7.43 7.29 6.10 7.07 6.88 8.47 -17.25%
EY 15.71 13.46 13.71 16.40 14.15 14.53 11.81 20.89%
DY 5.88 5.88 5.36 5.77 0.00 0.00 0.00 -
P/NAPS 0.01 0.50 0.55 0.60 0.66 0.73 0.79 -94.52%

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