[AJIYA] YoY Annualized Quarter Result on 31-Aug-2009 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 24.79%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 372,065 357,406 333,080 312,242 314,814 271,677 187,593 12.07%
PBT 29,520 30,233 37,880 36,270 39,506 29,010 17,236 9.37%
Tax -6,934 -5,548 -6,848 -6,080 -7,574 -5,604 -3,162 13.96%
NP 22,585 24,685 31,032 30,190 31,932 23,406 14,073 8.19%
-
NP to SH 16,858 17,729 22,209 21,470 23,745 16,609 11,016 7.34%
-
Tax Rate 23.49% 18.35% 18.08% 16.76% 19.17% 19.32% 18.35% -
Total Cost 349,480 332,721 302,048 282,052 282,882 248,270 173,520 12.36%
-
Net Worth 222,152 202,330 194,539 175,152 157,871 138,488 12,524,472 -48.90%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 222,152 202,330 194,539 175,152 157,871 138,488 12,524,472 -48.90%
NOSH 69,206 67,669 69,231 69,230 69,241 69,244 69,195 0.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.07% 6.91% 9.32% 9.67% 10.14% 8.62% 7.50% -
ROE 7.59% 8.76% 11.42% 12.26% 15.04% 11.99% 0.09% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 537.62 528.17 481.11 451.02 454.66 392.35 271.10 12.07%
EPS 24.36 26.20 32.08 31.01 34.29 23.99 15.92 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.99 2.81 2.53 2.28 2.00 181.00 -48.90%
Adjusted Per Share Value based on latest NOSH - 69,252
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 122.16 117.34 109.36 102.51 103.36 89.20 61.59 12.07%
EPS 5.53 5.82 7.29 7.05 7.80 5.45 3.62 7.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7294 0.6643 0.6387 0.5751 0.5183 0.4547 41.1199 -48.90%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 1.77 1.62 2.05 1.42 1.28 1.44 1.03 -
P/RPS 0.33 0.31 0.43 0.31 0.28 0.37 0.38 -2.32%
P/EPS 7.27 6.18 6.39 4.58 3.73 6.00 6.47 1.96%
EY 13.76 16.17 15.65 21.84 26.79 16.66 15.46 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.73 0.56 0.56 0.72 0.01 94.89%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 23/10/12 20/10/11 19/10/10 07/10/09 23/10/08 18/10/07 11/10/06 -
Price 1.78 1.68 2.05 1.46 1.01 1.63 1.02 -
P/RPS 0.33 0.32 0.43 0.32 0.22 0.42 0.38 -2.32%
P/EPS 7.31 6.41 6.39 4.71 2.95 6.80 6.41 2.21%
EY 13.69 15.60 15.65 21.24 33.95 14.72 15.61 -2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.73 0.58 0.44 0.82 0.01 94.89%

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