[AJIYA] QoQ TTM Result on 31-May-2010 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 5.58%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 333,934 329,815 328,728 326,053 318,876 313,100 316,617 3.62%
PBT 30,690 34,075 38,513 41,663 40,675 37,306 33,951 -6.52%
Tax -5,023 -5,547 -7,237 -7,296 -7,453 -6,661 -5,383 -4.52%
NP 25,667 28,528 31,276 34,367 33,222 30,645 28,568 -6.90%
-
NP to SH 18,754 20,738 22,516 25,451 24,107 22,042 19,931 -3.98%
-
Tax Rate 16.37% 16.28% 18.79% 17.51% 18.32% 17.86% 15.86% -
Total Cost 308,267 301,287 297,452 291,686 285,654 282,455 288,049 4.63%
-
Net Worth 200,224 138,571 194,477 189,745 186,915 181,354 175,207 9.33%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 200,224 138,571 194,477 189,745 186,915 181,354 175,207 9.33%
NOSH 69,281 69,285 69,208 69,250 69,227 69,219 69,252 0.02%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 7.69% 8.65% 9.51% 10.54% 10.42% 9.79% 9.02% -
ROE 9.37% 14.97% 11.58% 13.41% 12.90% 12.15% 11.38% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 481.99 476.02 474.98 470.83 460.62 452.33 457.19 3.59%
EPS 27.07 29.93 32.53 36.75 34.82 31.84 28.78 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.00 2.81 2.74 2.70 2.62 2.53 9.30%
Adjusted Per Share Value based on latest NOSH - 69,250
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 109.64 108.28 107.93 107.05 104.69 102.80 103.95 3.62%
EPS 6.16 6.81 7.39 8.36 7.91 7.24 6.54 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.455 0.6385 0.623 0.6137 0.5954 0.5752 9.34%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.87 2.02 2.05 1.79 1.73 1.60 1.42 -
P/RPS 0.39 0.42 0.43 0.38 0.38 0.35 0.31 16.58%
P/EPS 6.91 6.75 6.30 4.87 4.97 5.02 4.93 25.32%
EY 14.48 14.82 15.87 20.53 20.13 19.90 20.27 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.01 0.73 0.65 0.64 0.61 0.56 10.47%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 14/01/11 19/10/10 14/07/10 01/06/10 08/01/10 07/10/09 -
Price 1.93 2.10 2.05 2.00 1.78 1.70 1.46 -
P/RPS 0.40 0.44 0.43 0.42 0.39 0.38 0.32 16.08%
P/EPS 7.13 7.02 6.30 5.44 5.11 5.34 5.07 25.60%
EY 14.03 14.25 15.87 18.38 19.56 18.73 19.71 -20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.05 0.73 0.73 0.66 0.65 0.58 10.12%

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