[AJIYA] QoQ TTM Result on 31-May-2007 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 17.14%
YoY- 62.84%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 285,573 274,490 258,906 235,664 210,564 195,843 188,167 32.16%
PBT 31,762 29,426 27,759 26,024 21,303 18,928 18,927 41.34%
Tax -6,012 -5,040 -5,407 -4,978 -3,951 -3,576 -4,733 17.33%
NP 25,750 24,386 22,352 21,046 17,352 15,352 14,194 48.90%
-
NP to SH 18,359 17,149 16,199 15,462 13,200 11,195 11,091 40.06%
-
Tax Rate 18.93% 17.13% 19.48% 19.13% 18.55% 18.89% 25.01% -
Total Cost 259,823 250,104 236,554 214,618 193,212 180,491 173,973 30.75%
-
Net Worth 0 141,205 138,330 133,703 132,332 107,975 12,529,221 -
Dividend
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - 4,153 4,152 4,152 4,152 4,152 4,150 -
Div Payout % - 24.22% 25.64% 26.86% 31.46% 37.10% 37.43% -
Equity
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 0 141,205 138,330 133,703 132,332 107,975 12,529,221 -
NOSH 69,244 69,218 69,165 69,276 69,284 69,214 69,222 0.02%
Ratio Analysis
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 9.02% 8.88% 8.63% 8.93% 8.24% 7.84% 7.54% -
ROE 0.00% 12.14% 11.71% 11.56% 9.97% 10.37% 0.09% -
Per Share
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 412.41 396.56 374.33 340.18 303.91 282.95 271.83 32.13%
EPS 26.51 24.78 23.42 22.32 19.05 16.17 16.02 40.03%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 0.00 2.04 2.00 1.93 1.91 1.56 181.00 -
Adjusted Per Share Value based on latest NOSH - 69,276
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 93.76 90.12 85.00 77.37 69.13 64.30 61.78 32.16%
EPS 6.03 5.63 5.32 5.08 4.33 3.68 3.64 40.13%
DPS 0.00 1.36 1.36 1.36 1.36 1.36 1.36 -
NAPS 0.00 0.4636 0.4542 0.439 0.4345 0.3545 41.1355 -
Price Multiplier on Financial Quarter End Date
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.34 1.50 1.44 1.21 1.12 1.09 1.03 -
P/RPS 0.32 0.38 0.38 0.36 0.37 0.39 0.38 -10.85%
P/EPS 5.05 6.05 6.15 5.42 5.88 6.74 6.43 -14.91%
EY 19.79 16.52 16.26 18.45 17.01 14.84 15.56 17.43%
DY 0.00 4.00 4.17 4.96 5.36 5.50 5.83 -
P/NAPS 0.00 0.74 0.72 0.63 0.59 0.70 0.01 -
Price Multiplier on Announcement Date
28/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date - 24/01/08 18/10/07 24/07/07 27/04/07 12/02/07 11/10/06 -
Price 0.00 1.35 1.63 1.56 1.28 1.11 1.02 -
P/RPS 0.00 0.34 0.44 0.46 0.42 0.39 0.38 -
P/EPS 0.00 5.45 6.96 6.99 6.72 6.86 6.37 -
EY 0.00 18.35 14.37 14.31 14.88 14.57 15.71 -
DY 0.00 4.44 3.68 3.85 4.69 5.41 5.88 -
P/NAPS 0.00 0.66 0.82 0.81 0.67 0.71 0.01 -

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