[AJIYA] YoY Annualized Quarter Result on 31-May-2009 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- 20.02%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 373,602 363,436 328,088 302,182 298,270 261,310 181,668 12.75%
PBT 30,382 35,086 39,466 30,752 36,178 28,302 14,110 13.62%
Tax -6,584 -5,154 -5,996 -4,726 -7,168 -5,260 -2,456 17.84%
NP 23,798 29,932 33,470 26,026 29,010 23,042 11,654 12.62%
-
NP to SH 18,292 21,092 24,040 17,206 21,524 15,962 9,048 12.43%
-
Tax Rate 21.67% 14.69% 15.19% 15.37% 19.81% 18.59% 17.41% -
Total Cost 349,804 333,504 294,618 276,156 269,260 238,268 170,014 12.76%
-
Net Worth 218,783 198,157 189,716 168,184 153,643 133,593 140,423 7.66%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 218,783 198,157 189,716 168,184 153,643 133,593 140,423 7.66%
NOSH 69,235 67,171 69,239 69,211 69,209 69,219 69,174 0.01%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 6.37% 8.24% 10.20% 8.61% 9.73% 8.82% 6.41% -
ROE 8.36% 10.64% 12.67% 10.23% 14.01% 11.95% 6.44% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 539.61 541.05 473.84 436.61 430.97 377.51 262.62 12.73%
EPS 26.42 31.40 34.72 24.86 31.10 23.06 13.08 12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.95 2.74 2.43 2.22 1.93 2.03 7.64%
Adjusted Per Share Value based on latest NOSH - 69,227
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 122.66 119.32 107.72 99.21 97.93 85.79 59.64 12.75%
EPS 6.01 6.92 7.89 5.65 7.07 5.24 2.97 12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7183 0.6506 0.6229 0.5522 0.5044 0.4386 0.461 7.66%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.60 1.81 1.79 1.28 1.34 1.21 1.00 -
P/RPS 0.30 0.33 0.38 0.29 0.31 0.32 0.38 -3.85%
P/EPS 6.06 5.76 5.16 5.15 4.31 5.25 7.65 -3.80%
EY 16.51 17.35 19.40 19.42 23.21 19.06 13.08 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.65 0.53 0.60 0.63 0.49 0.66%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 24/07/12 19/07/11 14/07/10 07/07/09 10/07/08 24/07/07 19/07/06 -
Price 1.66 1.76 2.00 1.26 1.15 1.56 1.02 -
P/RPS 0.31 0.33 0.42 0.29 0.27 0.41 0.39 -3.75%
P/EPS 6.28 5.61 5.76 5.07 3.70 6.76 7.80 -3.54%
EY 15.92 17.84 17.36 19.73 27.04 14.78 12.82 3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.73 0.52 0.52 0.81 0.50 0.97%

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