[AJIYA] YoY TTM Result on 29-Feb-2004 [#1]

Stock
[AJIYA] AJIYA BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- 1.07%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 210,564 179,931 151,810 168,208 150,218 115,312 96,524 13.87%
PBT 21,303 18,479 17,825 20,089 20,520 13,258 9,685 14.03%
Tax -3,951 -6,312 -7,180 -8,218 -7,170 -5,177 -4,137 -0.76%
NP 17,352 12,167 10,645 11,871 13,350 8,081 5,548 20.91%
-
NP to SH 13,200 10,660 10,645 11,871 13,350 8,081 5,548 15.53%
-
Tax Rate 18.55% 34.16% 40.28% 40.91% 34.94% 39.05% 42.72% -
Total Cost 193,212 167,764 141,165 156,337 136,868 107,231 90,976 13.36%
-
Net Worth 132,332 140,914 113,679 102,456 86,787 74,369 66,085 12.26%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 4,152 4,150 - - - - - -
Div Payout % 31.46% 38.94% - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 132,332 140,914 113,679 102,456 86,787 74,369 66,085 12.26%
NOSH 69,284 69,416 69,316 69,227 42,752 26,560 26,434 17.41%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.24% 6.76% 7.01% 7.06% 8.89% 7.01% 5.75% -
ROE 9.97% 7.56% 9.36% 11.59% 15.38% 10.87% 8.40% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 303.91 259.21 219.01 242.98 351.37 434.15 365.15 -3.01%
EPS 19.05 15.36 15.36 17.15 31.23 30.43 20.99 -1.60%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.03 1.64 1.48 2.03 2.80 2.50 -4.38%
Adjusted Per Share Value based on latest NOSH - 69,227
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 69.13 59.07 49.84 55.23 49.32 37.86 31.69 13.87%
EPS 4.33 3.50 3.49 3.90 4.38 2.65 1.82 15.53%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4626 0.3732 0.3364 0.2849 0.2442 0.217 12.26%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.12 1.02 1.45 1.89 1.87 2.65 2.00 -
P/RPS 0.37 0.39 0.66 0.78 0.53 0.61 0.55 -6.39%
P/EPS 5.88 6.64 9.44 11.02 5.99 8.71 9.53 -7.72%
EY 17.01 15.06 10.59 9.07 16.70 11.48 10.49 8.38%
DY 5.36 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.88 1.28 0.92 0.95 0.80 -4.94%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 02/05/06 25/04/05 23/04/04 25/04/03 29/04/02 20/04/01 -
Price 1.28 1.12 1.30 1.83 1.83 1.88 1.93 -
P/RPS 0.42 0.43 0.59 0.75 0.52 0.43 0.53 -3.80%
P/EPS 6.72 7.29 8.47 10.67 5.86 6.18 9.20 -5.09%
EY 14.88 13.71 11.81 9.37 17.06 16.18 10.87 5.37%
DY 4.69 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.79 1.24 0.90 0.67 0.77 -2.29%

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