[AJIYA] QoQ TTM Result on 31-Aug-2004 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- 6.47%
YoY- 17.92%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 160,047 151,810 156,308 161,411 164,222 168,208 166,344 -2.53%
PBT 20,217 17,825 19,996 18,321 18,650 20,089 20,137 0.26%
Tax -8,043 -7,180 -8,537 -6,470 -7,519 -8,218 -8,392 -2.78%
NP 12,174 10,645 11,459 11,851 11,131 11,871 11,745 2.41%
-
NP to SH 12,174 10,645 11,459 11,851 11,131 11,871 11,745 2.41%
-
Tax Rate 39.78% 40.28% 42.69% 35.31% 40.32% 40.91% 41.67% -
Total Cost 147,873 141,165 144,849 149,560 153,091 156,337 154,599 -2.91%
-
Net Worth 114,925 113,679 69,266 108,798 105,280 102,456 97,406 11.64%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 114,925 113,679 69,266 108,798 105,280 102,456 97,406 11.64%
NOSH 69,232 69,316 69,266 69,298 69,263 69,227 66,717 2.49%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 7.61% 7.01% 7.33% 7.34% 6.78% 7.06% 7.06% -
ROE 10.59% 9.36% 16.54% 10.89% 10.57% 11.59% 12.06% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 231.17 219.01 225.66 232.92 237.10 242.98 249.33 -4.91%
EPS 17.58 15.36 16.54 17.10 16.07 17.15 17.60 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.00 1.57 1.52 1.48 1.46 8.92%
Adjusted Per Share Value based on latest NOSH - 69,298
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 52.55 49.84 51.32 52.99 53.92 55.23 54.61 -2.52%
EPS 4.00 3.49 3.76 3.89 3.65 3.90 3.86 2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3773 0.3732 0.2274 0.3572 0.3457 0.3364 0.3198 11.64%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.13 1.45 1.35 1.42 1.77 1.89 1.88 -
P/RPS 0.49 0.66 0.60 0.61 0.75 0.78 0.75 -24.68%
P/EPS 6.43 9.44 8.16 8.30 11.01 11.02 10.68 -28.67%
EY 15.56 10.59 12.25 12.04 9.08 9.07 9.36 40.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 1.35 0.90 1.16 1.28 1.29 -34.71%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 27/07/05 25/04/05 25/01/05 27/10/04 28/07/04 23/04/04 15/01/04 -
Price 1.21 1.30 1.45 1.36 1.64 1.83 1.99 -
P/RPS 0.52 0.59 0.64 0.58 0.69 0.75 0.80 -24.94%
P/EPS 6.88 8.47 8.76 7.95 10.21 10.67 11.30 -28.14%
EY 14.53 11.81 11.41 12.57 9.80 9.37 8.85 39.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 1.45 0.87 1.08 1.24 1.36 -33.92%

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