[AJIYA] YoY TTM Result on 28-Feb-2006 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
02-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
28-Feb-2006 [#1]
Profit Trend
QoQ- -9.66%
YoY- 0.14%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 280,793 285,573 210,564 179,931 151,810 168,208 150,218 13.31%
PBT 30,677 31,762 21,303 18,479 17,825 20,089 20,520 8.36%
Tax -5,886 -6,012 -3,951 -6,312 -7,180 -8,218 -7,170 -3.86%
NP 24,791 25,750 17,352 12,167 10,645 11,871 13,350 13.16%
-
NP to SH 17,782 18,359 13,200 10,660 10,645 11,871 13,350 5.89%
-
Tax Rate 19.19% 18.93% 18.55% 34.16% 40.28% 40.91% 34.94% -
Total Cost 256,002 259,823 193,212 167,764 141,165 156,337 136,868 13.32%
-
Net Worth 147,490 0 132,332 140,914 113,679 102,456 86,787 11.17%
Dividend
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - 4,152 4,150 - - - -
Div Payout % - - 31.46% 38.94% - - - -
Equity
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 147,490 0 132,332 140,914 113,679 102,456 86,787 11.17%
NOSH 69,244 69,244 69,284 69,416 69,316 69,227 42,752 10.11%
Ratio Analysis
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 8.83% 9.02% 8.24% 6.76% 7.01% 7.06% 8.89% -
ROE 12.06% 0.00% 9.97% 7.56% 9.36% 11.59% 15.38% -
Per Share
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 405.51 412.41 303.91 259.21 219.01 242.98 351.37 2.90%
EPS 25.68 26.51 19.05 15.36 15.36 17.15 31.23 -3.83%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.13 0.00 1.91 2.03 1.64 1.48 2.03 0.96%
Adjusted Per Share Value based on latest NOSH - 69,416
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 92.19 93.76 69.13 59.07 49.84 55.23 49.32 13.31%
EPS 5.84 6.03 4.33 3.50 3.49 3.90 4.38 5.91%
DPS 0.00 0.00 1.36 1.36 0.00 0.00 0.00 -
NAPS 0.4842 0.00 0.4345 0.4626 0.3732 0.3364 0.2849 11.17%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.35 1.34 1.12 1.02 1.45 1.89 1.87 -
P/RPS 0.33 0.32 0.37 0.39 0.66 0.78 0.53 -9.03%
P/EPS 5.26 5.05 5.88 6.64 9.44 11.02 5.99 -2.56%
EY 19.02 19.79 17.01 15.06 10.59 9.07 16.70 2.63%
DY 0.00 0.00 5.36 5.88 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.59 0.50 0.88 1.28 0.92 -7.28%
Price Multiplier on Announcement Date
29/02/08 28/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date - - 27/04/07 02/05/06 25/04/05 23/04/04 25/04/03 -
Price 0.00 0.00 1.28 1.12 1.30 1.83 1.83 -
P/RPS 0.00 0.00 0.42 0.43 0.59 0.75 0.52 -
P/EPS 0.00 0.00 6.72 7.29 8.47 10.67 5.86 -
EY 0.00 0.00 14.88 13.71 11.81 9.37 17.06 -
DY 0.00 0.00 4.69 5.36 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.67 0.55 0.79 1.24 0.90 -

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