[AJIYA] YoY Annualized Quarter Result on 31-Aug-2008 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-Aug-2008 [#3]
Profit Trend
QoQ- 10.32%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 357,406 333,080 312,242 314,814 271,677 187,593 166,322 13.59%
PBT 30,233 37,880 36,270 39,506 29,010 17,236 16,933 10.13%
Tax -5,548 -6,848 -6,080 -7,574 -5,604 -3,162 -6,052 -1.43%
NP 24,685 31,032 30,190 31,932 23,406 14,073 10,881 14.62%
-
NP to SH 17,729 22,209 21,470 23,745 16,609 11,016 10,881 8.47%
-
Tax Rate 18.35% 18.08% 16.76% 19.17% 19.32% 18.35% 35.74% -
Total Cost 332,721 302,048 282,052 282,882 248,270 173,520 155,441 13.51%
-
Net Worth 202,330 194,539 175,152 157,871 138,488 12,524,472 116,801 9.58%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 202,330 194,539 175,152 157,871 138,488 12,524,472 116,801 9.58%
NOSH 67,669 69,231 69,230 69,241 69,244 69,195 69,228 -0.37%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 6.91% 9.32% 9.67% 10.14% 8.62% 7.50% 6.54% -
ROE 8.76% 11.42% 12.26% 15.04% 11.99% 0.09% 9.32% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 528.17 481.11 451.02 454.66 392.35 271.10 240.25 14.02%
EPS 26.20 32.08 31.01 34.29 23.99 15.92 15.72 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.81 2.53 2.28 2.00 181.00 1.6872 10.00%
Adjusted Per Share Value based on latest NOSH - 69,223
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 117.34 109.36 102.51 103.36 89.20 61.59 54.61 13.58%
EPS 5.82 7.29 7.05 7.80 5.45 3.62 3.57 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6643 0.6387 0.5751 0.5183 0.4547 41.1199 0.3835 9.58%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 1.62 2.05 1.42 1.28 1.44 1.03 1.15 -
P/RPS 0.31 0.43 0.31 0.28 0.37 0.38 0.48 -7.02%
P/EPS 6.18 6.39 4.58 3.73 6.00 6.47 7.32 -2.78%
EY 16.17 15.65 21.84 26.79 16.66 15.46 13.67 2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.56 0.56 0.72 0.01 0.68 -3.76%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 20/10/11 19/10/10 07/10/09 23/10/08 18/10/07 11/10/06 26/10/05 -
Price 1.68 2.05 1.46 1.01 1.63 1.02 1.11 -
P/RPS 0.32 0.43 0.32 0.22 0.42 0.38 0.46 -5.86%
P/EPS 6.41 6.39 4.71 2.95 6.80 6.41 7.06 -1.59%
EY 15.60 15.65 21.24 33.95 14.72 15.61 14.16 1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.58 0.44 0.82 0.01 0.66 -2.70%

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