[AJIYA] QoQ TTM Result on 30-Nov-2011 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 3.41%
YoY- -11.43%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 373,545 367,634 370,918 362,551 348,060 347,489 333,934 7.72%
PBT 29,590 27,773 29,781 30,125 28,340 31,885 30,690 -2.39%
Tax -7,208 -6,883 -6,088 -6,168 -4,572 -5,126 -5,023 27.08%
NP 22,382 20,890 23,693 23,957 23,768 26,759 25,667 -8.68%
-
NP to SH 17,410 16,644 18,676 18,367 17,762 19,595 18,754 -4.81%
-
Tax Rate 24.36% 24.78% 20.44% 20.47% 16.13% 16.08% 16.37% -
Total Cost 351,163 346,744 347,225 338,594 324,292 320,730 308,267 9.03%
-
Net Worth 222,348 218,496 216,700 206,276 208,240 204,998 200,224 7.20%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 222,348 218,496 216,700 206,276 208,240 204,998 200,224 7.20%
NOSH 69,267 69,144 69,233 69,220 69,645 69,490 69,281 -0.01%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 5.99% 5.68% 6.39% 6.61% 6.83% 7.70% 7.69% -
ROE 7.83% 7.62% 8.62% 8.90% 8.53% 9.56% 9.37% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 539.28 531.69 535.75 523.76 499.76 500.05 481.99 7.73%
EPS 25.13 24.07 26.98 26.53 25.50 28.20 27.07 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.16 3.13 2.98 2.99 2.95 2.89 7.21%
Adjusted Per Share Value based on latest NOSH - 69,220
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 122.64 120.70 121.78 119.03 114.27 114.09 109.64 7.71%
EPS 5.72 5.46 6.13 6.03 5.83 6.43 6.16 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7174 0.7115 0.6772 0.6837 0.673 0.6574 7.19%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.77 1.60 1.71 1.65 1.62 1.81 1.87 -
P/RPS 0.33 0.30 0.32 0.32 0.32 0.36 0.39 -10.49%
P/EPS 7.04 6.65 6.34 6.22 6.35 6.42 6.91 1.24%
EY 14.20 15.04 15.78 16.08 15.74 15.58 14.48 -1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.55 0.55 0.54 0.61 0.65 -10.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 23/10/12 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 22/04/11 -
Price 1.78 1.66 1.68 1.66 1.68 1.76 1.93 -
P/RPS 0.33 0.31 0.31 0.32 0.34 0.35 0.40 -11.98%
P/EPS 7.08 6.90 6.23 6.26 6.59 6.24 7.13 -0.46%
EY 14.12 14.50 16.06 15.98 15.18 16.02 14.03 0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.54 0.56 0.56 0.60 0.67 -12.27%

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