[AJIYA] YoY TTM Result on 30-Nov-2003 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
15-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- 16.87%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 195,843 172,214 156,308 166,344 142,995 107,966 94,496 12.90%
PBT 18,928 18,700 19,996 20,137 19,567 11,733 9,598 11.97%
Tax -3,576 -6,900 -8,537 -8,392 -6,805 -4,316 -3,911 -1.48%
NP 15,352 11,800 11,459 11,745 12,762 7,417 5,687 17.99%
-
NP to SH 11,195 11,800 11,459 11,745 12,762 7,417 5,687 11.94%
-
Tax Rate 18.89% 36.90% 42.69% 41.67% 34.78% 36.79% 40.75% -
Total Cost 180,491 160,414 144,849 154,599 130,233 100,549 88,809 12.54%
-
Net Worth 107,975 120,377 69,266 97,406 83,981 71,864 64,249 9.03%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 4,152 4,150 - - - - - -
Div Payout % 37.10% 35.18% - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 107,975 120,377 69,266 97,406 83,981 71,864 64,249 9.03%
NOSH 69,214 69,182 69,266 66,717 42,629 26,518 26,440 17.38%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 7.84% 6.85% 7.33% 7.06% 8.92% 6.87% 6.02% -
ROE 10.37% 9.80% 16.54% 12.06% 15.20% 10.32% 8.85% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 282.95 248.93 225.66 249.33 335.43 407.14 357.40 -3.81%
EPS 16.17 17.06 16.54 17.60 29.94 27.97 21.51 -4.64%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.74 1.00 1.46 1.97 2.71 2.43 -7.11%
Adjusted Per Share Value based on latest NOSH - 66,717
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 64.30 56.54 51.32 54.61 46.95 35.45 31.02 12.91%
EPS 3.68 3.87 3.76 3.86 4.19 2.44 1.87 11.93%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.3952 0.2274 0.3198 0.2757 0.2359 0.2109 9.03%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.09 1.05 1.35 1.88 2.10 2.25 2.35 -
P/RPS 0.39 0.42 0.60 0.75 0.63 0.55 0.66 -8.39%
P/EPS 6.74 6.16 8.16 10.68 7.01 8.04 10.93 -7.73%
EY 14.84 16.24 12.25 9.36 14.26 12.43 9.15 8.38%
DY 5.50 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 1.35 1.29 1.07 0.83 0.97 -5.28%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 12/02/07 18/01/06 25/01/05 15/01/04 29/01/03 18/01/02 17/01/01 -
Price 1.11 1.04 1.45 1.99 2.04 2.58 1.78 -
P/RPS 0.39 0.42 0.64 0.80 0.61 0.63 0.50 -4.05%
P/EPS 6.86 6.10 8.76 11.30 6.81 9.22 8.28 -3.08%
EY 14.57 16.40 11.41 8.85 14.67 10.84 12.08 3.17%
DY 5.41 5.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 1.45 1.36 1.04 0.95 0.73 -0.46%

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