[AJIYA] QoQ TTM Result on 30-Nov-2008 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- -2.17%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 316,617 320,502 320,941 318,546 304,590 288,346 280,793 8.31%
PBT 33,951 33,665 35,235 36,378 37,331 33,458 30,677 6.97%
Tax -5,383 -5,283 -5,677 -6,504 -7,419 -6,159 -5,886 -5.76%
NP 28,568 28,382 29,558 29,874 29,912 27,299 24,791 9.88%
-
NP to SH 19,931 19,478 20,914 21,637 22,116 19,762 17,782 7.88%
-
Tax Rate 15.86% 15.69% 16.11% 17.88% 19.87% 18.41% 19.19% -
Total Cost 288,049 292,120 291,383 288,672 274,678 261,047 256,002 8.15%
-
Net Worth 175,207 168,223 166,054 161,980 157,830 153,756 147,490 12.13%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 175,207 168,223 166,054 161,980 157,830 153,756 147,490 12.13%
NOSH 69,252 69,227 69,189 69,222 69,223 69,259 69,244 0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 9.02% 8.86% 9.21% 9.38% 9.82% 9.47% 8.83% -
ROE 11.38% 11.58% 12.59% 13.36% 14.01% 12.85% 12.06% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 457.19 462.97 463.86 460.18 440.01 416.33 405.51 8.30%
EPS 28.78 28.14 30.23 31.26 31.95 28.53 25.68 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.43 2.40 2.34 2.28 2.22 2.13 12.12%
Adjusted Per Share Value based on latest NOSH - 69,222
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 103.95 105.23 105.37 104.58 100.00 94.67 92.19 8.30%
EPS 6.54 6.39 6.87 7.10 7.26 6.49 5.84 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5752 0.5523 0.5452 0.5318 0.5182 0.5048 0.4842 12.13%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.42 1.28 1.09 1.09 1.28 1.34 1.35 -
P/RPS 0.31 0.28 0.23 0.24 0.29 0.32 0.33 -4.07%
P/EPS 4.93 4.55 3.61 3.49 4.01 4.70 5.26 -4.21%
EY 20.27 21.98 27.73 28.68 24.96 21.29 19.02 4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.45 0.47 0.56 0.60 0.63 -7.53%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 07/10/09 07/07/09 24/04/09 22/01/09 - - - -
Price 1.46 1.26 1.21 1.11 0.00 0.00 0.00 -
P/RPS 0.32 0.27 0.26 0.24 0.00 0.00 0.00 -
P/EPS 5.07 4.48 4.00 3.55 0.00 0.00 0.00 -
EY 19.71 22.33 24.98 28.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.50 0.47 0.00 0.00 0.00 -

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