[AJIYA] YoY Annualized Quarter 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- 6.39%
YoY- 39.72%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 386,370 373,602 363,436 328,088 302,182 298,270 261,310 6.72%
PBT 34,314 30,382 35,086 39,466 30,752 36,178 28,302 3.25%
Tax -6,758 -6,584 -5,154 -5,996 -4,726 -7,168 -5,260 4.26%
NP 27,556 23,798 29,932 33,470 26,026 29,010 23,042 3.02%
-
NP to SH 21,090 18,292 21,092 24,040 17,206 21,524 15,962 4.74%
-
Tax Rate 19.69% 21.67% 14.69% 15.19% 15.37% 19.81% 18.59% -
Total Cost 358,814 349,804 333,504 294,618 276,156 269,260 238,268 7.05%
-
Net Worth 238,872 218,783 198,157 189,716 168,184 153,643 133,593 10.16%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 238,872 218,783 198,157 189,716 168,184 153,643 133,593 10.16%
NOSH 69,238 69,235 67,171 69,239 69,211 69,209 69,219 0.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 7.13% 6.37% 8.24% 10.20% 8.61% 9.73% 8.82% -
ROE 8.83% 8.36% 10.64% 12.67% 10.23% 14.01% 11.95% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 558.03 539.61 541.05 473.84 436.61 430.97 377.51 6.72%
EPS 30.46 26.42 31.40 34.72 24.86 31.10 23.06 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.16 2.95 2.74 2.43 2.22 1.93 10.15%
Adjusted Per Share Value based on latest NOSH - 69,250
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 126.85 122.66 119.32 107.72 99.21 97.93 85.79 6.72%
EPS 6.92 6.01 6.92 7.89 5.65 7.07 5.24 4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.7183 0.6506 0.6229 0.5522 0.5044 0.4386 10.16%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.92 1.60 1.81 1.79 1.28 1.34 1.21 -
P/RPS 0.34 0.30 0.33 0.38 0.29 0.31 0.32 1.01%
P/EPS 6.30 6.06 5.76 5.16 5.15 4.31 5.25 3.08%
EY 15.86 16.51 17.35 19.40 19.42 23.21 19.06 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.61 0.65 0.53 0.60 0.63 -1.94%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 24/07/12 19/07/11 14/07/10 07/07/09 10/07/08 24/07/07 -
Price 2.03 1.66 1.76 2.00 1.26 1.15 1.56 -
P/RPS 0.36 0.31 0.33 0.42 0.29 0.27 0.41 -2.14%
P/EPS 6.66 6.28 5.61 5.76 5.07 3.70 6.76 -0.24%
EY 15.00 15.92 17.84 17.36 19.73 27.04 14.78 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.60 0.73 0.52 0.52 0.81 -5.14%

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