[AJIYA] YoY Cumulative 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- 140.04%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 186,801 181,718 164,044 151,091 149,135 130,655 90,834 12.75%
PBT 15,191 17,543 19,733 15,376 18,089 14,151 7,055 13.62%
Tax -3,292 -2,577 -2,998 -2,363 -3,584 -2,630 -1,228 17.84%
NP 11,899 14,966 16,735 13,013 14,505 11,521 5,827 12.62%
-
NP to SH 9,146 10,546 12,020 8,603 10,762 7,981 4,524 12.43%
-
Tax Rate 21.67% 14.69% 15.19% 15.37% 19.81% 18.59% 17.41% -
Total Cost 174,902 166,752 147,309 138,078 134,630 119,134 85,007 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 4.18% 5.32% 6.34% 5.12% 7.00% 5.97% 3.22% -
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 269.81 270.53 236.92 218.30 215.48 188.75 131.31 12.74%
EPS 13.21 15.70 17.36 12.43 15.55 11.53 6.54 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 61.33 59.66 53.86 49.61 48.96 42.90 29.82 12.75%
EPS 3.00 3.46 3.95 2.82 3.53 2.62 1.49 12.35%
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 0.59 0.67 0.76 0.59 0.62 0.64 0.76 -4.12%
P/EPS 12.11 11.53 10.31 10.30 8.62 10.49 15.29 -3.80%
EY 8.26 8.67 9.70 9.71 11.60 9.53 6.54 3.96%
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 0.62 0.65 0.84 0.58 0.53 0.83 0.78 -3.75%
P/EPS 12.57 11.21 11.52 10.14 7.40 13.53 15.60 -3.53%
EY 7.96 8.92 8.68 9.87 13.52 7.39 6.41 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