[AJIYA] QoQ TTM Result on 30-Nov-2007 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 5.86%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 288,346 280,793 285,573 274,490 258,906 235,664 210,564 28.47%
PBT 33,458 30,677 31,762 29,426 27,759 26,024 21,303 43.30%
Tax -6,159 -5,886 -6,012 -5,040 -5,407 -4,978 -3,951 42.44%
NP 27,299 24,791 25,750 24,386 22,352 21,046 17,352 43.49%
-
NP to SH 19,762 17,782 18,359 17,149 16,199 15,462 13,200 37.93%
-
Tax Rate 18.41% 19.19% 18.93% 17.13% 19.48% 19.13% 18.55% -
Total Cost 261,047 256,002 259,823 250,104 236,554 214,618 193,212 27.10%
-
Net Worth 153,756 147,490 0 141,205 138,330 133,703 132,332 12.70%
Dividend
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - 4,153 4,152 4,152 4,152 -
Div Payout % - - - 24.22% 25.64% 26.86% 31.46% -
Equity
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 153,756 147,490 0 141,205 138,330 133,703 132,332 12.70%
NOSH 69,259 69,244 69,244 69,218 69,165 69,276 69,284 -0.02%
Ratio Analysis
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 9.47% 8.83% 9.02% 8.88% 8.63% 8.93% 8.24% -
ROE 12.85% 12.06% 0.00% 12.14% 11.71% 11.56% 9.97% -
Per Share
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 416.33 405.51 412.41 396.56 374.33 340.18 303.91 28.50%
EPS 28.53 25.68 26.51 24.78 23.42 22.32 19.05 37.97%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 2.22 2.13 0.00 2.04 2.00 1.93 1.91 12.73%
Adjusted Per Share Value based on latest NOSH - 69,218
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 94.67 92.19 93.76 90.12 85.00 77.37 69.13 28.47%
EPS 6.49 5.84 6.03 5.63 5.32 5.08 4.33 38.06%
DPS 0.00 0.00 0.00 1.36 1.36 1.36 1.36 -
NAPS 0.5048 0.4842 0.00 0.4636 0.4542 0.439 0.4345 12.69%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 30/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.34 1.35 1.34 1.50 1.44 1.21 1.12 -
P/RPS 0.32 0.33 0.32 0.38 0.38 0.36 0.37 -10.92%
P/EPS 4.70 5.26 5.05 6.05 6.15 5.42 5.88 -16.34%
EY 21.29 19.02 19.79 16.52 16.26 18.45 17.01 19.58%
DY 0.00 0.00 0.00 4.00 4.17 4.96 5.36 -
P/NAPS 0.60 0.63 0.00 0.74 0.72 0.63 0.59 1.34%
Price Multiplier on Announcement Date
31/05/08 29/02/08 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date - - - 24/01/08 18/10/07 24/07/07 27/04/07 -
Price 0.00 0.00 0.00 1.35 1.63 1.56 1.28 -
P/RPS 0.00 0.00 0.00 0.34 0.44 0.46 0.42 -
P/EPS 0.00 0.00 0.00 5.45 6.96 6.99 6.72 -
EY 0.00 0.00 0.00 18.35 14.37 14.31 14.88 -
DY 0.00 0.00 0.00 4.44 3.68 3.85 4.69 -
P/NAPS 0.00 0.00 0.00 0.66 0.82 0.81 0.67 -

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