[AJIYA] QoQ TTM Result on 30-Nov-2009 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 10.59%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 328,728 326,053 318,876 313,100 316,617 320,502 320,941 1.60%
PBT 38,513 41,663 40,675 37,306 33,951 33,665 35,235 6.09%
Tax -7,237 -7,296 -7,453 -6,661 -5,383 -5,283 -5,677 17.51%
NP 31,276 34,367 33,222 30,645 28,568 28,382 29,558 3.82%
-
NP to SH 22,516 25,451 24,107 22,042 19,931 19,478 20,914 5.02%
-
Tax Rate 18.79% 17.51% 18.32% 17.86% 15.86% 15.69% 16.11% -
Total Cost 297,452 291,686 285,654 282,455 288,049 292,120 291,383 1.37%
-
Net Worth 194,477 189,745 186,915 181,354 175,207 168,223 166,054 11.07%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 194,477 189,745 186,915 181,354 175,207 168,223 166,054 11.07%
NOSH 69,208 69,250 69,227 69,219 69,252 69,227 69,189 0.01%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 9.51% 10.54% 10.42% 9.79% 9.02% 8.86% 9.21% -
ROE 11.58% 13.41% 12.90% 12.15% 11.38% 11.58% 12.59% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 474.98 470.83 460.62 452.33 457.19 462.97 463.86 1.58%
EPS 32.53 36.75 34.82 31.84 28.78 28.14 30.23 4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.74 2.70 2.62 2.53 2.43 2.40 11.05%
Adjusted Per Share Value based on latest NOSH - 69,219
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 107.93 107.05 104.69 102.80 103.95 105.23 105.37 1.60%
EPS 7.39 8.36 7.91 7.24 6.54 6.39 6.87 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6385 0.623 0.6137 0.5954 0.5752 0.5523 0.5452 11.07%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 2.05 1.79 1.73 1.60 1.42 1.28 1.09 -
P/RPS 0.43 0.38 0.38 0.35 0.31 0.28 0.23 51.58%
P/EPS 6.30 4.87 4.97 5.02 4.93 4.55 3.61 44.80%
EY 15.87 20.53 20.13 19.90 20.27 21.98 27.73 -30.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.64 0.61 0.56 0.53 0.45 37.94%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 -
Price 2.05 2.00 1.78 1.70 1.46 1.26 1.21 -
P/RPS 0.43 0.42 0.39 0.38 0.32 0.27 0.26 39.72%
P/EPS 6.30 5.44 5.11 5.34 5.07 4.48 4.00 35.25%
EY 15.87 18.38 19.56 18.73 19.71 22.33 24.98 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.66 0.65 0.58 0.52 0.50 28.60%

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