[AJIYA] YoY Annualized Quarter Result on 30-Nov-2005 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
30-Nov-2005 [#4]
Profit Trend
QoQ- 8.44%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 318,593 274,490 195,843 172,214 156,308 166,343 142,984 14.27%
PBT 37,537 29,220 18,928 18,700 19,995 20,169 18,893 12.11%
Tax -6,763 -4,542 -3,576 -6,900 -8,537 -8,424 -6,782 -0.04%
NP 30,774 24,678 15,352 11,800 11,458 11,745 12,111 16.79%
-
NP to SH 22,363 17,442 12,005 11,800 11,458 11,745 12,111 10.75%
-
Tax Rate 18.02% 15.54% 18.89% 36.90% 42.70% 41.77% 35.90% -
Total Cost 287,819 249,812 180,491 160,414 144,850 154,598 130,873 14.02%
-
Net Worth 162,710 143,320 128,789 120,422 111,456 97,374 84,084 11.61%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - 4,154 - - - - -
Div Payout % - - 34.61% - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 162,710 143,320 128,789 120,422 111,456 97,374 84,084 11.61%
NOSH 69,238 69,236 69,241 69,208 69,227 66,695 42,682 8.38%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 9.66% 8.99% 7.84% 6.85% 7.33% 7.06% 8.47% -
ROE 13.74% 12.17% 9.32% 9.80% 10.28% 12.06% 14.40% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 460.14 396.45 282.84 248.83 225.79 249.41 335.00 5.42%
EPS 32.31 25.20 17.34 17.05 16.55 17.61 18.42 9.80%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.07 1.86 1.74 1.61 1.46 1.97 2.98%
Adjusted Per Share Value based on latest NOSH - 69,182
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 104.60 90.12 64.30 56.54 51.32 54.61 46.94 14.27%
EPS 7.34 5.73 3.94 3.87 3.76 3.86 3.98 10.72%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.5342 0.4705 0.4228 0.3954 0.3659 0.3197 0.2761 11.61%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 1.09 1.50 1.09 1.05 1.35 1.88 2.10 -
P/RPS 0.24 0.38 0.39 0.42 0.60 0.75 0.63 -14.84%
P/EPS 3.37 5.95 6.29 6.16 8.16 10.68 7.40 -12.27%
EY 29.63 16.79 15.91 16.24 12.26 9.37 13.51 13.97%
DY 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.72 0.59 0.60 0.84 1.29 1.07 -13.11%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 24/01/08 12/02/07 18/01/06 25/01/05 15/01/04 29/01/03 -
Price 1.11 1.35 1.11 1.04 1.45 1.99 2.04 -
P/RPS 0.24 0.34 0.39 0.42 0.64 0.80 0.61 -14.38%
P/EPS 3.44 5.36 6.40 6.10 8.76 11.30 7.19 -11.55%
EY 29.10 18.66 15.62 16.39 11.41 8.85 13.91 13.07%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.60 0.60 0.90 1.36 1.04 -12.38%

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