[AJIYA] YoY Quarter Result on 30-Nov-2006 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
30-Nov-2006 [#4]
Profit Trend
QoQ- 0.13%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 78,918 82,435 70,732 55,148 47,472 38,114 43,217 10.54%
PBT 10,103 6,748 7,668 6,001 6,000 5,895 4,220 15.64%
Tax -2,101 -823 -837 -1,204 -2,361 -3,198 -1,131 10.86%
NP 8,002 5,925 6,831 4,797 3,639 2,697 3,089 17.17%
-
NP to SH 5,939 3,828 4,693 3,743 3,639 2,697 3,089 11.49%
-
Tax Rate 20.80% 12.20% 10.92% 20.06% 39.35% 54.25% 26.80% -
Total Cost 70,916 76,510 63,901 50,351 43,833 35,417 40,128 9.94%
-
Net Worth 181,354 161,980 141,205 107,975 120,377 69,266 97,406 10.90%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - 4,153 4,152 - - - -
Div Payout % - - 88.50% 110.95% - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 181,354 161,980 141,205 107,975 120,377 69,266 97,406 10.90%
NOSH 69,219 69,222 69,218 69,214 69,182 69,266 66,717 0.61%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 10.14% 7.19% 9.66% 8.70% 7.67% 7.08% 7.15% -
ROE 3.27% 2.36% 3.32% 3.47% 3.02% 3.89% 3.17% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 114.01 119.09 102.19 79.68 68.62 55.03 64.78 9.87%
EPS 8.58 5.53 6.78 5.41 5.26 3.90 4.63 10.81%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.62 2.34 2.04 1.56 1.74 1.00 1.46 10.22%
Adjusted Per Share Value based on latest NOSH - 69,214
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 25.91 27.06 23.22 18.11 15.59 12.51 14.19 10.54%
EPS 1.95 1.26 1.54 1.23 1.19 0.89 1.01 11.57%
DPS 0.00 0.00 1.36 1.36 0.00 0.00 0.00 -
NAPS 0.5954 0.5318 0.4636 0.3545 0.3952 0.2274 0.3198 10.90%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 1.60 1.09 1.50 1.09 1.05 1.35 1.88 -
P/RPS 1.40 0.92 1.47 1.37 1.53 2.45 2.90 -11.41%
P/EPS 18.65 19.71 22.12 20.16 19.96 34.67 40.60 -12.14%
EY 5.36 5.07 4.52 4.96 5.01 2.88 2.46 13.84%
DY 0.00 0.00 4.00 5.50 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.74 0.70 0.60 1.35 1.29 -11.72%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 08/01/10 22/01/09 24/01/08 12/02/07 18/01/06 25/01/05 15/01/04 -
Price 1.70 1.11 1.35 1.11 1.04 1.45 1.99 -
P/RPS 1.49 0.93 1.32 1.39 1.52 2.64 3.07 -11.34%
P/EPS 19.81 20.07 19.91 20.53 19.77 37.24 42.98 -12.10%
EY 5.05 4.98 5.02 4.87 5.06 2.69 2.33 13.74%
DY 0.00 0.00 4.44 5.41 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.66 0.71 0.60 1.45 1.36 -11.56%

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