[AJIYA] QoQ TTM Result on 31-May-2008 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
10-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 11.13%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
Revenue 320,941 318,546 304,590 288,346 280,793 285,573 274,490 13.33%
PBT 35,235 36,378 37,331 33,458 30,677 31,762 29,426 15.51%
Tax -5,677 -6,504 -7,419 -6,159 -5,886 -6,012 -5,040 9.99%
NP 29,558 29,874 29,912 27,299 24,791 25,750 24,386 16.64%
-
NP to SH 20,914 21,637 22,116 19,762 17,782 18,359 17,149 17.21%
-
Tax Rate 16.11% 17.88% 19.87% 18.41% 19.19% 18.93% 17.13% -
Total Cost 291,383 288,672 274,678 261,047 256,002 259,823 250,104 13.00%
-
Net Worth 166,054 161,980 157,830 153,756 147,490 0 141,205 13.85%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
Div - - - - - - 4,153 -
Div Payout % - - - - - - 24.22% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
Net Worth 166,054 161,980 157,830 153,756 147,490 0 141,205 13.85%
NOSH 69,189 69,222 69,223 69,259 69,244 69,244 69,218 -0.03%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
NP Margin 9.21% 9.38% 9.82% 9.47% 8.83% 9.02% 8.88% -
ROE 12.59% 13.36% 14.01% 12.85% 12.06% 0.00% 12.14% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
RPS 463.86 460.18 440.01 416.33 405.51 412.41 396.56 13.36%
EPS 30.23 31.26 31.95 28.53 25.68 26.51 24.78 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.40 2.34 2.28 2.22 2.13 0.00 2.04 13.89%
Adjusted Per Share Value based on latest NOSH - 69,259
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
RPS 105.37 104.58 100.00 94.67 92.19 93.76 90.12 13.33%
EPS 6.87 7.10 7.26 6.49 5.84 6.03 5.63 17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.5452 0.5318 0.5182 0.5048 0.4842 0.00 0.4636 13.85%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 28/02/08 30/11/07 -
Price 1.09 1.09 1.28 1.34 1.35 1.34 1.50 -
P/RPS 0.23 0.24 0.29 0.32 0.33 0.32 0.38 -33.09%
P/EPS 3.61 3.49 4.01 4.70 5.26 5.05 6.05 -33.85%
EY 27.73 28.68 24.96 21.29 19.02 19.79 16.52 51.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.45 0.47 0.56 0.60 0.63 0.00 0.74 -32.84%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 28/02/08 30/11/07 CAGR
Date 24/04/09 22/01/09 - - - - 24/01/08 -
Price 1.21 1.11 0.00 0.00 0.00 0.00 1.35 -
P/RPS 0.26 0.24 0.00 0.00 0.00 0.00 0.34 -19.32%
P/EPS 4.00 3.55 0.00 0.00 0.00 0.00 5.45 -21.93%
EY 24.98 28.16 0.00 0.00 0.00 0.00 18.35 28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.50 0.47 0.00 0.00 0.00 0.00 0.66 -19.92%

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