[AJIYA] QoQ TTM Result on 31-May-2005 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-May-2005 [#2]
Profit Trend
QoQ- 14.36%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 179,931 172,214 162,856 160,047 151,810 156,308 161,411 7.53%
PBT 18,479 18,700 18,595 20,217 17,825 19,996 18,321 0.57%
Tax -6,312 -6,900 -7,737 -8,043 -7,180 -8,537 -6,470 -1.63%
NP 12,167 11,800 10,858 12,174 10,645 11,459 11,851 1.77%
-
NP to SH 10,660 11,800 10,858 12,174 10,645 11,459 11,851 -6.83%
-
Tax Rate 34.16% 36.90% 41.61% 39.78% 40.28% 42.69% 35.31% -
Total Cost 167,764 160,414 151,998 147,873 141,165 144,849 149,560 7.98%
-
Net Worth 140,914 120,377 116,634 114,925 113,679 69,266 108,798 18.87%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 4,150 4,150 - - - - - -
Div Payout % 38.94% 35.18% - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 140,914 120,377 116,634 114,925 113,679 69,266 108,798 18.87%
NOSH 69,416 69,182 69,129 69,232 69,316 69,266 69,298 0.11%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 6.76% 6.85% 6.67% 7.61% 7.01% 7.33% 7.34% -
ROE 7.56% 9.80% 9.31% 10.59% 9.36% 16.54% 10.89% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 259.21 248.93 235.58 231.17 219.01 225.66 232.92 7.41%
EPS 15.36 17.06 15.71 17.58 15.36 16.54 17.10 -6.92%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.74 1.6872 1.66 1.64 1.00 1.57 18.74%
Adjusted Per Share Value based on latest NOSH - 69,232
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 59.07 56.54 53.47 52.55 49.84 51.32 52.99 7.53%
EPS 3.50 3.87 3.56 4.00 3.49 3.76 3.89 -6.81%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4626 0.3952 0.3829 0.3773 0.3732 0.2274 0.3572 18.86%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 1.02 1.05 1.15 1.13 1.45 1.35 1.42 -
P/RPS 0.39 0.42 0.49 0.49 0.66 0.60 0.61 -25.84%
P/EPS 6.64 6.16 7.32 6.43 9.44 8.16 8.30 -13.85%
EY 15.06 16.24 13.66 15.56 10.59 12.25 12.04 16.13%
DY 5.88 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.68 0.68 0.88 1.35 0.90 -32.49%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 02/05/06 18/01/06 26/10/05 27/07/05 25/04/05 25/01/05 27/10/04 -
Price 1.12 1.04 1.11 1.21 1.30 1.45 1.36 -
P/RPS 0.43 0.42 0.47 0.52 0.59 0.64 0.58 -18.13%
P/EPS 7.29 6.10 7.07 6.88 8.47 8.76 7.95 -5.62%
EY 13.71 16.40 14.15 14.53 11.81 11.41 12.57 5.97%
DY 5.36 5.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.66 0.73 0.79 1.45 0.87 -26.40%

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