[AJI] YoY TTM Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	243,839	215,462	190,629	170,593	166,869	164,126	151,009	8.30%
YoY %	13.17%	13.03%	11.74%	2.23%	1.67%	8.69%	-	-
Horiz. %	161.47%	142.68%	126.24%	112.97%	110.50%	108.69%	100.00%	-
PBT	25,586	27,274	16,737	7,577	12,589	14,701	14,895	9.42%
YoY %	-6.19%	62.96%	120.89%	-39.81%	-14.37%	-1.30%	-	-
Horiz. %	171.78%	183.11%	112.37%	50.87%	84.52%	98.70%	100.00%	-
Tax	-6,605	-6,333	-2,360	-841	-70	-2,087	-2,769	15.57%
YoY %	-4.29%	-168.35%	-180.62%	-1,101.43%	96.65%	24.63%	-	-
Horiz. %	238.53%	228.71%	85.23%	30.37%	2.53%	75.37%	100.00%	-
NP	18,981	20,941	14,377	6,736	12,519	12,614	12,126	7.74%
YoY %	-9.36%	45.66%	113.44%	-46.19%	-0.75%	4.02%	-	-
Horiz. %	156.53%	172.70%	118.56%	55.55%	103.24%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,981	20,941	14,377	6,736	12,519	12,614	12,126	7.74%
YoY %	-9.36%	45.66%	113.44%	-46.19%	-0.75%	4.02%	-	-
Horiz. %	156.53%	172.70%	118.56%	55.55%	103.24%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	23.22%	14.10%	11.10%	0.56%	14.20%	18.59%	-
YoY %	11.15%	64.68%	27.03%	1,882.14%	-96.06%	-23.61%	-	-
Horiz. %	138.84%	124.91%	75.85%	59.71%	3.01%	76.39%	100.00%	-
Total Cost	224,858	194,521	176,252	163,857	154,350	151,512	138,883	8.35%
YoY %	15.60%	10.37%	7.56%	6.16%	1.87%	9.09%	-	-
Horiz. %	161.90%	140.06%	126.91%	117.98%	111.14%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,602	174,553	158,691	121,637	136,149	121,591	125,944	6.66%
YoY %	6.33%	10.00%	30.46%	-10.66%	11.97%	-3.46%	-	-
Horiz. %	147.37%	138.60%	126.00%	96.58%	108.10%	96.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	10,345	9,123	6,080	5,473	10,939	10,948	4,458	15.04%
YoY %	13.39%	50.05%	11.09%	-49.97%	-0.08%	145.58%	-	-
Horiz. %	232.05%	204.64%	136.38%	122.77%	245.38%	245.58%	100.00%	-
Div Payout %	54.50%	43.57%	42.29%	81.26%	87.38%	86.79%	36.77%	-
YoY %	25.09%	3.03%	-47.96%	-7.00%	0.68%	136.03%	-	-
Horiz. %	148.22%	118.49%	115.01%	221.00%	237.64%	236.03%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	185,602	174,553	158,691	121,637	136,149	121,591	125,944	6.66%
YoY %	6.33%	10.00%	30.46%	-10.66%	11.97%	-3.46%	-	-
Horiz. %	147.37%	138.60%	126.00%	96.58%	108.10%	96.54%	100.00%	-
NOSH	60,853	60,820	60,801	60,818	60,781	60,795	60,842	0.00%
YoY %	0.05%	0.03%	-0.03%	0.06%	-0.02%	-0.08%	-	-
Horiz. %	100.02%	99.96%	99.93%	99.96%	99.90%	99.92%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	7.78%	9.72%	7.54%	3.95%	7.50%	7.69%	8.03%	-
YoY %	-19.96%	28.91%	90.89%	-47.33%	-2.47%	-4.23%	-	-
Horiz. %	96.89%	121.05%	93.90%	49.19%	93.40%	95.77%	100.00%	-
ROE	10.23%	12.00%	9.06%	5.54%	9.20%	10.37%	9.63%	-
YoY %	-14.75%	32.45%	63.54%	-39.78%	-11.28%	7.68%	-	-
Horiz. %	106.23%	124.61%	94.08%	57.53%	95.53%	107.68%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	400.70	354.26	313.53	280.50	274.54	269.96	248.20	8.30%
YoY %	13.11%	12.99%	11.78%	2.17%	1.70%	8.77%	-	-
Horiz. %	161.44%	142.73%	126.32%	113.01%	110.61%	108.77%	100.00%	-
EPS	31.19	34.43	23.65	11.08	20.60	20.75	19.93	7.74%
YoY %	-9.41%	45.58%	113.45%	-46.21%	-0.72%	4.11%	-	-
Horiz. %	156.50%	172.75%	118.67%	55.59%	103.36%	104.11%	100.00%	-
DPS	17.00	15.00	10.00	9.00	18.00	18.00	7.33	15.03%
YoY %	13.33%	50.00%	11.11%	-50.00%	0.00%	145.57%	-	-
Horiz. %	231.92%	204.64%	136.43%	122.78%	245.57%	245.57%	100.00%	-
NAPS	3.05	2.87	2.61	2.00	2.24	2.00	2.07	6.66%
YoY %	6.27%	9.96%	30.50%	-10.71%	12.00%	-3.38%	-	-
Horiz. %	147.34%	138.65%	126.09%	96.62%	108.21%	96.62%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,818
RPS	401.06	354.38	313.54	280.59	274.46	269.95	248.37	8.30%
YoY %	13.17%	13.03%	11.74%	2.23%	1.67%	8.69%	-	-
Horiz. %	161.48%	142.68%	126.24%	112.97%	110.50%	108.69%	100.00%	-
EPS	31.22	34.44	23.65	11.08	20.59	20.75	19.94	7.75%
YoY %	-9.35%	45.62%	113.45%	-46.19%	-0.77%	4.06%	-	-
Horiz. %	156.57%	172.72%	118.61%	55.57%	103.26%	104.06%	100.00%	-
DPS	17.02	15.01	10.00	9.00	17.99	18.01	7.33	15.05%
YoY %	13.39%	50.10%	11.11%	-49.97%	-0.11%	145.70%	-	-
Horiz. %	232.20%	204.77%	136.43%	122.78%	245.43%	245.70%	100.00%	-
NAPS	3.0527	2.871	2.6101	2.0006	2.2393	1.9999	2.0715	6.66%
YoY %	6.33%	10.00%	30.47%	-10.66%	11.97%	-3.46%	-	-
Horiz. %	147.37%	138.60%	126.00%	96.58%	108.10%	96.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.80	2.24	2.15	2.29	2.25	2.58	2.70	-
P/RPS	0.70	0.63	0.69	0.82	0.82	0.96	1.09	-7.10%
YoY %	11.11%	-8.70%	-15.85%	0.00%	-14.58%	-11.93%	-	-
Horiz. %	64.22%	57.80%	63.30%	75.23%	75.23%	88.07%	100.00%	-
P/EPS	8.98	6.51	9.09	20.68	10.92	12.43	13.55	-6.62%
YoY %	37.94%	-28.38%	-56.04%	89.38%	-12.15%	-8.27%	-	-
Horiz. %	66.27%	48.04%	67.08%	152.62%	80.59%	91.73%	100.00%	-
EY	11.14	15.37	11.00	4.84	9.15	8.04	7.38	7.09%
YoY %	-27.52%	39.73%	127.27%	-47.10%	13.81%	8.94%	-	-
Horiz. %	150.95%	208.27%	149.05%	65.58%	123.98%	108.94%	100.00%	-
DY	6.07	6.70	4.65	3.93	8.00	6.98	2.71	14.37%
YoY %	-9.40%	44.09%	18.32%	-50.88%	14.61%	157.56%	-	-
Horiz. %	223.99%	247.23%	171.59%	145.02%	295.20%	257.56%	100.00%	-
P/NAPS	0.92	0.78	0.82	1.15	1.00	1.29	1.30	-5.59%
YoY %	17.95%	-4.88%	-28.70%	15.00%	-22.48%	-0.77%	-	-
Horiz. %	70.77%	60.00%	63.08%	88.46%	76.92%	99.23%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	14/05/09	28/05/08	23/05/07	25/05/06	25/05/05	26/05/04	28/05/03	-
Price	3.16	2.40	2.08	2.09	2.24	2.70	2.61	-
P/RPS	0.79	0.68	0.66	0.75	0.82	1.00	1.05	-4.62%
YoY %	16.18%	3.03%	-12.00%	-8.54%	-18.00%	-4.76%	-	-
Horiz. %	75.24%	64.76%	62.86%	71.43%	78.10%	95.24%	100.00%	-
P/EPS	10.13	6.97	8.80	18.87	10.88	13.01	13.10	-4.19%
YoY %	45.34%	-20.80%	-53.37%	73.44%	-16.37%	-0.69%	-	-
Horiz. %	77.33%	53.21%	67.18%	144.05%	83.05%	99.31%	100.00%	-
EY	9.87	14.35	11.37	5.30	9.20	7.68	7.64	4.35%
YoY %	-31.22%	26.21%	114.53%	-42.39%	19.79%	0.52%	-	-
Horiz. %	129.19%	187.83%	148.82%	69.37%	120.42%	100.52%	100.00%	-
DY	5.38	6.25	4.81	4.31	8.04	6.67	2.81	11.42%
YoY %	-13.92%	29.94%	11.60%	-46.39%	20.54%	137.37%	-	-
Horiz. %	191.46%	222.42%	171.17%	153.38%	286.12%	237.37%	100.00%	-
P/NAPS	1.04	0.84	0.80	1.05	1.00	1.35	1.26	-3.14%
YoY %	23.81%	5.00%	-23.81%	5.00%	-25.93%	7.14%	-	-
Horiz. %	82.54%	66.67%	63.49%	83.33%	79.37%	107.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 15:40:00

EMA 5

10 Mins

SELL

2024-07-01 15:40:00

ADX

10 Mins

SELL

2024-07-01 14:55:00

EMA 5

5 Mins

SELL

2024-07-01 14:55:00

ADX

5 Mins

SELL

2024-07-01 14:40:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

903

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

658

NOTION

NOTION VTEC BHD

457

YTLPOWR

YTL POWER INTERNATIONAL BHD

448

GENTING

GENTING BHD

437

DNEX

DAGANG NEXCHANGE BERHAD

412

SNS

SNS NETWORK TECHNOLOGY BERHAD

372

SALCON

SALCON BHD

332

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

-0.005

103,852,000

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.825

+0.07

69,580,300

NOVAMSC

0.235

+0.02

64,889,700

MYEG

0.995

-0.025

61,456,500

INGENIEU

0.05

0.00

60,521,000

E&O-LR

0.055

+0.01

56,261,700

JCY

0.75

+0.045

49,609,200

EATECH

0.36

+0.02

49,182,600

More active Stocks

NESTLE

122.30

+0.80

116,400

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

112,000

DLADY

36.42

+0.24

24,100

BIPORT

6.50

+0.20

1,000

HUMEIND

3.53

+0.18

2,080,300

HEIM

22.22

+0.18

148,400

YTL

3.61

+0.16

10,764,100

AJI

15.66

+0.16

128,100

NAIM

1.55

+0.13

5,039,900

More gainer Stocks

MPI

38.94

-0.48

5,200

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

9,197,800

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

25,800

PCHEM-C97

0.045

-0.105

10,000

APB

1.64

-0.10

906,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More