[AJIYA] QoQ TTM Result on 31-Aug-2010 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -11.53%
YoY- 12.97%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 347,489 333,934 329,815 328,728 326,053 318,876 313,100 7.20%
PBT 31,885 30,690 34,075 38,513 41,663 40,675 37,306 -9.94%
Tax -5,126 -5,023 -5,547 -7,237 -7,296 -7,453 -6,661 -16.03%
NP 26,759 25,667 28,528 31,276 34,367 33,222 30,645 -8.65%
-
NP to SH 19,595 18,754 20,738 22,516 25,451 24,107 22,042 -7.55%
-
Tax Rate 16.08% 16.37% 16.28% 18.79% 17.51% 18.32% 17.86% -
Total Cost 320,730 308,267 301,287 297,452 291,686 285,654 282,455 8.84%
-
Net Worth 204,998 200,224 138,571 194,477 189,745 186,915 181,354 8.52%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 204,998 200,224 138,571 194,477 189,745 186,915 181,354 8.52%
NOSH 69,490 69,281 69,285 69,208 69,250 69,227 69,219 0.26%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 7.70% 7.69% 8.65% 9.51% 10.54% 10.42% 9.79% -
ROE 9.56% 9.37% 14.97% 11.58% 13.41% 12.90% 12.15% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 500.05 481.99 476.02 474.98 470.83 460.62 452.33 6.92%
EPS 28.20 27.07 29.93 32.53 36.75 34.82 31.84 -7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.89 2.00 2.81 2.74 2.70 2.62 8.23%
Adjusted Per Share Value based on latest NOSH - 69,208
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 114.09 109.64 108.28 107.93 107.05 104.69 102.80 7.20%
EPS 6.43 6.16 6.81 7.39 8.36 7.91 7.24 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6574 0.455 0.6385 0.623 0.6137 0.5954 8.51%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.81 1.87 2.02 2.05 1.79 1.73 1.60 -
P/RPS 0.36 0.39 0.42 0.43 0.38 0.38 0.35 1.89%
P/EPS 6.42 6.91 6.75 6.30 4.87 4.97 5.02 17.83%
EY 15.58 14.48 14.82 15.87 20.53 20.13 19.90 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 1.01 0.73 0.65 0.64 0.61 0.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 19/07/11 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 -
Price 1.76 1.93 2.10 2.05 2.00 1.78 1.70 -
P/RPS 0.35 0.40 0.44 0.43 0.42 0.39 0.38 -5.33%
P/EPS 6.24 7.13 7.02 6.30 5.44 5.11 5.34 10.95%
EY 16.02 14.03 14.25 15.87 18.38 19.56 18.73 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 1.05 0.73 0.73 0.66 0.65 -5.20%

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