[AJIYA] QoQ TTM Result on 31-Aug-2009 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 2.33%
YoY- -9.88%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 326,053 318,876 313,100 316,617 320,502 320,941 318,546 1.56%
PBT 41,663 40,675 37,306 33,951 33,665 35,235 36,378 9.47%
Tax -7,296 -7,453 -6,661 -5,383 -5,283 -5,677 -6,504 7.96%
NP 34,367 33,222 30,645 28,568 28,382 29,558 29,874 9.80%
-
NP to SH 25,451 24,107 22,042 19,931 19,478 20,914 21,637 11.44%
-
Tax Rate 17.51% 18.32% 17.86% 15.86% 15.69% 16.11% 17.88% -
Total Cost 291,686 285,654 282,455 288,049 292,120 291,383 288,672 0.69%
-
Net Worth 189,745 186,915 181,354 175,207 168,223 166,054 161,980 11.13%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 189,745 186,915 181,354 175,207 168,223 166,054 161,980 11.13%
NOSH 69,250 69,227 69,219 69,252 69,227 69,189 69,222 0.02%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 10.54% 10.42% 9.79% 9.02% 8.86% 9.21% 9.38% -
ROE 13.41% 12.90% 12.15% 11.38% 11.58% 12.59% 13.36% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 470.83 460.62 452.33 457.19 462.97 463.86 460.18 1.53%
EPS 36.75 34.82 31.84 28.78 28.14 30.23 31.26 11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.70 2.62 2.53 2.43 2.40 2.34 11.10%
Adjusted Per Share Value based on latest NOSH - 69,252
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 107.05 104.69 102.80 103.95 105.23 105.37 104.58 1.56%
EPS 8.36 7.91 7.24 6.54 6.39 6.87 7.10 11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.623 0.6137 0.5954 0.5752 0.5523 0.5452 0.5318 11.13%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.79 1.73 1.60 1.42 1.28 1.09 1.09 -
P/RPS 0.38 0.38 0.35 0.31 0.28 0.23 0.24 35.88%
P/EPS 4.87 4.97 5.02 4.93 4.55 3.61 3.49 24.89%
EY 20.53 20.13 19.90 20.27 21.98 27.73 28.68 -19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.61 0.56 0.53 0.45 0.47 24.15%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 01/06/10 08/01/10 07/10/09 07/07/09 24/04/09 22/01/09 -
Price 2.00 1.78 1.70 1.46 1.26 1.21 1.11 -
P/RPS 0.42 0.39 0.38 0.32 0.27 0.26 0.24 45.26%
P/EPS 5.44 5.11 5.34 5.07 4.48 4.00 3.55 32.95%
EY 18.38 19.56 18.73 19.71 22.33 24.98 28.16 -24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.65 0.58 0.52 0.50 0.47 34.15%

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