[AJIYA] YoY Cumulative Quarter Result on 30-Nov-2009 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 34.15%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 379,207 362,761 329,690 312,399 318,593 274,490 195,843 11.63%
PBT 29,326 30,053 33,759 37,058 37,537 29,220 18,928 7.56%
Tax -7,135 -5,700 -6,973 -7,233 -6,763 -4,542 -3,576 12.18%
NP 22,191 24,353 26,786 29,825 30,774 24,678 15,352 6.32%
-
NP to SH 17,121 18,381 19,076 21,602 22,363 17,442 12,005 6.08%
-
Tax Rate 24.33% 18.97% 20.66% 19.52% 18.02% 15.54% 18.89% -
Total Cost 357,016 338,408 302,904 282,574 287,819 249,812 180,491 12.02%
-
Net Worth 223,572 212,496 196,576 180,683 162,710 143,320 128,789 9.61%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - 4,154 -
Div Payout % - - - - - - 34.61% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 223,572 212,496 196,576 180,683 162,710 143,320 128,789 9.61%
NOSH 67,749 69,217 69,217 69,227 69,238 69,236 69,241 -0.36%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 5.85% 6.71% 8.12% 9.55% 9.66% 8.99% 7.84% -
ROE 7.66% 8.65% 9.70% 11.96% 13.74% 12.17% 9.32% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 559.72 524.09 476.31 451.27 460.14 396.45 282.84 12.03%
EPS 24.73 26.78 27.56 31.21 32.31 25.20 17.34 6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.30 3.07 2.84 2.61 2.35 2.07 1.86 10.01%
Adjusted Per Share Value based on latest NOSH - 69,219
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 124.50 119.10 108.24 102.57 104.60 90.12 64.30 11.63%
EPS 5.62 6.03 6.26 7.09 7.34 5.73 3.94 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.734 0.6977 0.6454 0.5932 0.5342 0.4705 0.4228 9.62%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.68 1.65 2.02 1.60 1.09 1.50 1.09 -
P/RPS 0.30 0.31 0.42 0.35 0.24 0.38 0.39 -4.27%
P/EPS 6.65 6.21 7.33 5.13 3.37 5.95 6.29 0.93%
EY 15.04 16.09 13.64 19.50 29.63 16.79 15.91 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
P/NAPS 0.51 0.54 0.71 0.61 0.46 0.72 0.59 -2.39%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 18/01/12 14/01/11 08/01/10 22/01/09 24/01/08 12/02/07 -
Price 1.70 1.66 2.10 1.70 1.11 1.35 1.11 -
P/RPS 0.30 0.32 0.44 0.38 0.24 0.34 0.39 -4.27%
P/EPS 6.73 6.25 7.62 5.45 3.44 5.36 6.40 0.84%
EY 14.87 16.00 13.12 18.36 29.10 18.66 15.62 -0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 0.52 0.54 0.74 0.65 0.47 0.65 0.60 -2.35%

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