[AJIYA] QoQ TTM Result on 31-Aug-2006 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
11-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-Aug-2006 [#3]
Profit Trend
QoQ- 16.81%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 235,664 210,564 195,843 188,167 181,238 179,931 172,214 23.28%
PBT 26,024 21,303 18,928 18,927 16,201 18,479 18,700 24.67%
Tax -4,978 -3,951 -3,576 -4,733 -4,593 -6,312 -6,900 -19.57%
NP 21,046 17,352 15,352 14,194 11,608 12,167 11,800 47.12%
-
NP to SH 15,462 13,200 11,195 11,091 9,495 10,660 11,800 19.76%
-
Tax Rate 19.13% 18.55% 18.89% 25.01% 28.35% 34.16% 36.90% -
Total Cost 214,618 193,212 180,491 173,973 169,630 167,764 160,414 21.43%
-
Net Worth 133,703 132,332 107,975 12,529,221 140,439 140,914 120,377 7.25%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 4,152 4,152 4,152 4,150 4,150 4,150 4,150 0.03%
Div Payout % 26.86% 31.46% 37.10% 37.43% 43.72% 38.94% 35.18% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 133,703 132,332 107,975 12,529,221 140,439 140,914 120,377 7.25%
NOSH 69,276 69,284 69,214 69,222 69,182 69,416 69,182 0.09%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 8.93% 8.24% 7.84% 7.54% 6.40% 6.76% 6.85% -
ROE 11.56% 9.97% 10.37% 0.09% 6.76% 7.56% 9.80% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 340.18 303.91 282.95 271.83 261.97 259.21 248.93 23.16%
EPS 22.32 19.05 16.17 16.02 13.72 15.36 17.06 19.64%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.93 1.91 1.56 181.00 2.03 2.03 1.74 7.16%
Adjusted Per Share Value based on latest NOSH - 69,222
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 77.37 69.13 64.30 61.78 59.50 59.07 56.54 23.28%
EPS 5.08 4.33 3.68 3.64 3.12 3.50 3.87 19.90%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 1.36 0.00%
NAPS 0.439 0.4345 0.3545 41.1355 0.4611 0.4626 0.3952 7.26%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.21 1.12 1.09 1.03 1.00 1.02 1.05 -
P/RPS 0.36 0.37 0.39 0.38 0.38 0.39 0.42 -9.77%
P/EPS 5.42 5.88 6.74 6.43 7.29 6.64 6.16 -8.18%
EY 18.45 17.01 14.84 15.56 13.72 15.06 16.24 8.88%
DY 4.96 5.36 5.50 5.83 6.00 5.88 5.71 -8.96%
P/NAPS 0.63 0.59 0.70 0.01 0.49 0.50 0.60 3.30%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 27/04/07 12/02/07 11/10/06 19/07/06 02/05/06 18/01/06 -
Price 1.56 1.28 1.11 1.02 1.02 1.12 1.04 -
P/RPS 0.46 0.42 0.39 0.38 0.39 0.43 0.42 6.25%
P/EPS 6.99 6.72 6.86 6.37 7.43 7.29 6.10 9.51%
EY 14.31 14.88 14.57 15.71 13.46 13.71 16.40 -8.69%
DY 3.85 4.69 5.41 5.88 5.88 5.36 5.77 -23.66%
P/NAPS 0.81 0.67 0.71 0.01 0.50 0.55 0.60 22.17%

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