[AJIYA] YoY Cumulative 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- 87.18%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 279,049 268,055 249,810 234,182 236,111 203,758 140,695 12.07%
PBT 22,140 22,675 28,410 27,203 29,630 21,758 12,927 9.37%
Tax -5,201 -4,161 -5,136 -4,560 -5,681 -4,203 -2,372 13.96%
NP 16,939 18,514 23,274 22,643 23,949 17,555 10,555 8.19%
-
NP to SH 12,644 13,297 16,657 16,103 17,809 12,457 8,262 7.34%
-
Tax Rate 23.49% 18.35% 18.08% 16.76% 19.17% 19.32% 18.35% -
Total Cost 262,110 249,541 226,536 211,539 212,162 186,203 130,140 12.36%
-
Net Worth 222,152 202,330 194,539 175,153 157,871 138,488 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 222,152 202,330 194,539 175,153 157,871 138,488 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 5.69% 6.57% 8.56% 9.19% 11.28% 9.00% 0.07% -
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 403.21 396.13 360.84 338.26 340.99 294.26 203.33 12.07%
EPS 18.27 19.65 24.06 23.26 25.72 17.99 11.94 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 91.62 88.01 82.02 76.89 77.52 66.90 46.19 12.08%
EPS 4.15 4.37 5.47 5.29 5.85 4.09 2.71 7.35%
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 0.44 0.41 0.57 0.42 0.38 0.49 0.51 -2.42%
P/EPS 9.69 8.24 8.52 6.10 4.98 8.00 8.63 1.94%
EY 10.32 12.13 11.74 16.38 20.09 12.49 11.59 -1.91%
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 0.44 0.42 0.57 0.43 0.30 0.55 0.50 -2.10%
P/EPS 9.74 8.55 8.52 6.28 3.93 9.06 8.54 2.21%
EY 10.26 11.70 11.74 15.93 25.47 11.04 11.71 -2.17%
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