[AJIYA] YoY Quarter Result on 28-Feb-2011 [#1]

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Quarter Result
Revenue	97,824	93,054	89,136	80,769	76,650	70,874	68,479	6.12%
YoY %	5.13%	4.40%	10.36%	5.37%	8.15%	3.50%	-	-
Horiz. %	142.85%	135.89%	130.17%	117.95%	111.93%	103.50%	100.00%	-
PBT	7,156	6,853	6,198	6,542	9,927	6,558	7,701	-1.21%
YoY %	4.42%	10.57%	-5.26%	-34.10%	51.37%	-14.84%	-	-
Horiz. %	92.92%	88.99%	80.48%	84.95%	128.91%	85.16%	100.00%	-
Tax	-1,470	-1,655	-1,099	-1,179	-1,703	-911	-1,738	-2.75%
YoY %	11.18%	-50.59%	6.79%	30.77%	-86.94%	47.58%	-	-
Horiz. %	84.58%	95.22%	63.23%	67.84%	97.99%	52.42%	100.00%	-
NP	5,686	5,198	5,099	5,363	8,224	5,647	5,963	-0.78%
YoY %	9.39%	1.94%	-4.92%	-34.79%	45.63%	-5.30%	-	-
Horiz. %	95.35%	87.17%	85.51%	89.94%	137.92%	94.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,322	3,975	3,974	3,665	5,649	3,584	4,307	0.05%
YoY %	8.73%	0.03%	8.43%	-35.12%	57.62%	-16.79%	-	-
Horiz. %	100.35%	92.29%	92.27%	85.09%	131.16%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.54%	24.15%	17.73%	18.02%	17.16%	13.89%	22.57%	-
YoY %	-14.95%	36.21%	-1.61%	5.01%	23.54%	-38.46%	-	-
Horiz. %	91.01%	107.00%	78.56%	79.84%	76.03%	61.54%	100.00%	-
Total Cost	92,138	87,856	84,037	75,406	68,426	65,227	62,516	6.67%
YoY %	4.87%	4.54%	11.45%	10.20%	4.90%	4.34%	-	-
Horiz. %	147.38%	140.53%	134.42%	120.62%	109.45%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,346	232,682	216,700	200,224	186,915	166,054	147,490	9.14%
YoY %	7.16%	7.38%	8.23%	7.12%	12.56%	12.59%	-	-
Horiz. %	169.06%	157.76%	146.93%	135.75%	126.73%	112.59%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	249,346	232,682	216,700	200,224	186,915	166,054	147,490	9.14%
YoY %	7.16%	7.38%	8.23%	7.12%	12.56%	12.59%	-	-
Horiz. %	169.06%	157.76%	146.93%	135.75%	126.73%	112.59%	100.00%	-
NOSH	69,262	69,250	69,233	69,281	69,227	69,189	69,244	0.00%
YoY %	0.02%	0.02%	-0.07%	0.08%	0.05%	-0.08%	-	-
Horiz. %	100.03%	100.01%	99.98%	100.05%	99.98%	99.92%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	5.81%	5.59%	5.72%	6.64%	10.73%	7.97%	8.71%	-
YoY %	3.94%	-2.27%	-13.86%	-38.12%	34.63%	-8.50%	-	-
Horiz. %	66.70%	64.18%	65.67%	76.23%	123.19%	91.50%	100.00%	-
ROE	1.73%	1.71%	1.83%	1.83%	3.02%	2.16%	2.92%	-
YoY %	1.17%	-6.56%	0.00%	-39.40%	39.81%	-26.03%	-	-
Horiz. %	59.25%	58.56%	62.67%	62.67%	103.42%	73.97%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	141.24	134.37	128.75	116.58	110.72	102.44	98.89	6.11%
YoY %	5.11%	4.37%	10.44%	5.29%	8.08%	3.59%	-	-
Horiz. %	142.83%	135.88%	130.20%	117.89%	111.96%	103.59%	100.00%	-
EPS	6.24	5.74	5.74	5.29	8.16	5.18	6.22	0.05%
YoY %	8.71%	0.00%	8.51%	-35.17%	57.53%	-16.72%	-	-
Horiz. %	100.32%	92.28%	92.28%	85.05%	131.19%	83.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.60	3.36	3.13	2.89	2.70	2.40	2.13	9.13%
YoY %	7.14%	7.35%	8.30%	7.04%	12.50%	12.68%	-	-
Horiz. %	169.01%	157.75%	146.95%	135.68%	126.76%	112.68%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 69,281
RPS	32.12	30.55	29.26	26.52	25.17	23.27	22.48	6.12%
YoY %	5.14%	4.41%	10.33%	5.36%	8.17%	3.51%	-	-
Horiz. %	142.88%	135.90%	130.16%	117.97%	111.97%	103.51%	100.00%	-
EPS	1.42	1.31	1.30	1.20	1.85	1.18	1.41	0.11%
YoY %	8.40%	0.77%	8.33%	-35.14%	56.78%	-16.31%	-	-
Horiz. %	100.71%	92.91%	92.20%	85.11%	131.21%	83.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8186	0.7639	0.7115	0.6574	0.6137	0.5452	0.4842	9.14%
YoY %	7.16%	7.36%	8.23%	7.12%	12.56%	12.60%	-	-
Horiz. %	169.06%	157.77%	146.94%	135.77%	126.75%	112.60%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	2.17	1.73	1.71	1.87	1.73	1.09	1.35	-
P/RPS	1.54	1.29	1.33	1.60	1.56	1.06	1.37	1.96%
YoY %	19.38%	-3.01%	-16.87%	2.56%	47.17%	-22.63%	-	-
Horiz. %	112.41%	94.16%	97.08%	116.79%	113.87%	77.37%	100.00%	-
P/EPS	34.78	30.14	29.79	35.35	21.20	21.04	21.70	8.17%
YoY %	15.39%	1.17%	-15.73%	66.75%	0.76%	-3.04%	-	-
Horiz. %	160.28%	138.89%	137.28%	162.90%	97.70%	96.96%	100.00%	-
EY	2.88	3.32	3.36	2.83	4.72	4.75	4.61	-7.53%
YoY %	-13.25%	-1.19%	18.73%	-40.04%	-0.63%	3.04%	-	-
Horiz. %	62.47%	72.02%	72.89%	61.39%	102.39%	103.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.51	0.55	0.65	0.64	0.45	0.63	-0.80%
YoY %	17.65%	-7.27%	-15.38%	1.56%	42.22%	-28.57%	-	-
Horiz. %	95.24%	80.95%	87.30%	103.17%	101.59%	71.43%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	25/04/14	26/04/13	20/04/12	22/04/11	01/06/10	24/04/09	12/05/08	-
Price	2.28	1.73	1.68	1.93	1.78	1.21	1.45	-
P/RPS	1.61	1.29	1.30	1.66	1.61	1.18	1.47	1.52%
YoY %	24.81%	-0.77%	-21.69%	3.11%	36.44%	-19.73%	-	-
Horiz. %	109.52%	87.76%	88.44%	112.93%	109.52%	80.27%	100.00%	-
P/EPS	36.54	30.14	29.27	36.48	21.81	23.36	23.31	7.77%
YoY %	21.23%	2.97%	-19.76%	67.26%	-6.64%	0.21%	-	-
Horiz. %	156.76%	129.30%	125.57%	156.50%	93.56%	100.21%	100.00%	-
EY	2.74	3.32	3.42	2.74	4.58	4.28	4.29	-7.19%
YoY %	-17.47%	-2.92%	24.82%	-40.17%	7.01%	-0.23%	-	-
Horiz. %	63.87%	77.39%	79.72%	63.87%	106.76%	99.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.51	0.54	0.67	0.66	0.50	0.68	-1.26%
YoY %	23.53%	-5.56%	-19.40%	1.52%	32.00%	-26.47%	-	-
Horiz. %	92.65%	75.00%	79.41%	98.53%	97.06%	73.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos