[AJIYA] QoQ TTM Result on 31-Aug-2011 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- -9.35%
YoY- -21.11%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 367,634 370,918 362,551 348,060 347,489 333,934 329,815 7.49%
PBT 27,773 29,781 30,125 28,340 31,885 30,690 34,075 -12.73%
Tax -6,883 -6,088 -6,168 -4,572 -5,126 -5,023 -5,547 15.45%
NP 20,890 23,693 23,957 23,768 26,759 25,667 28,528 -18.74%
-
NP to SH 16,644 18,676 18,367 17,762 19,595 18,754 20,738 -13.62%
-
Tax Rate 24.78% 20.44% 20.47% 16.13% 16.08% 16.37% 16.28% -
Total Cost 346,744 347,225 338,594 324,292 320,730 308,267 301,287 9.81%
-
Net Worth 218,496 216,700 206,276 208,240 204,998 200,224 138,571 35.43%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 218,496 216,700 206,276 208,240 204,998 200,224 138,571 35.43%
NOSH 69,144 69,233 69,220 69,645 69,490 69,281 69,285 -0.13%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 5.68% 6.39% 6.61% 6.83% 7.70% 7.69% 8.65% -
ROE 7.62% 8.62% 8.90% 8.53% 9.56% 9.37% 14.97% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 531.69 535.75 523.76 499.76 500.05 481.99 476.02 7.64%
EPS 24.07 26.98 26.53 25.50 28.20 27.07 29.93 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.13 2.98 2.99 2.95 2.89 2.00 35.61%
Adjusted Per Share Value based on latest NOSH - 69,645
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 120.70 121.78 119.03 114.27 114.09 109.64 108.28 7.50%
EPS 5.46 6.13 6.03 5.83 6.43 6.16 6.81 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7174 0.7115 0.6772 0.6837 0.673 0.6574 0.455 35.42%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.60 1.71 1.65 1.62 1.81 1.87 2.02 -
P/RPS 0.30 0.32 0.32 0.32 0.36 0.39 0.42 -20.07%
P/EPS 6.65 6.34 6.22 6.35 6.42 6.91 6.75 -0.98%
EY 15.04 15.78 16.08 15.74 15.58 14.48 14.82 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.55 0.54 0.61 0.65 1.01 -36.56%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 24/07/12 20/04/12 18/01/12 20/10/11 19/07/11 22/04/11 14/01/11 -
Price 1.66 1.68 1.66 1.68 1.76 1.93 2.10 -
P/RPS 0.31 0.31 0.32 0.34 0.35 0.40 0.44 -20.80%
P/EPS 6.90 6.23 6.26 6.59 6.24 7.13 7.02 -1.14%
EY 14.50 16.06 15.98 15.18 16.02 14.03 14.25 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.56 0.56 0.60 0.67 1.05 -36.57%

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