[AJIYA] YoY TTM 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- 0.94%
YoY- -5.13%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 313,100 318,546 274,490 195,843 172,214 156,308 166,344 11.10%
PBT 37,306 36,378 29,426 18,928 18,700 19,996 20,137 10.81%
Tax -6,661 -6,504 -5,040 -3,576 -6,900 -8,537 -8,392 -3.77%
NP 30,645 29,874 24,386 15,352 11,800 11,459 11,745 17.31%
-
NP to SH 22,042 21,637 17,149 11,195 11,800 11,459 11,745 11.05%
-
Tax Rate 17.86% 17.88% 17.13% 18.89% 36.90% 42.69% 41.67% -
Total Cost 282,455 288,672 250,104 180,491 160,414 144,849 154,599 10.55%
-
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 4,150 - - -
Div Payout % - - 24.22% 37.10% 35.18% - - -
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 9.79% 9.38% 8.88% 7.84% 6.85% 7.33% 7.06% -
ROE 12.15% 13.36% 12.14% 10.37% 9.80% 16.54% 12.06% -
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 452.33 460.18 396.56 282.95 248.93 225.66 249.33 10.42%
EPS 31.84 31.26 24.78 16.17 17.06 16.54 17.60 10.37%
DPS 0.00 0.00 6.00 6.00 6.00 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 102.80 104.58 90.12 64.30 56.54 51.32 54.61 11.10%
EPS 7.24 7.10 5.63 3.68 3.87 3.76 3.86 11.04%
DPS 0.00 0.00 1.36 1.36 1.36 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 0.35 0.24 0.38 0.39 0.42 0.60 0.75 -11.91%
P/EPS 5.02 3.49 6.05 6.74 6.16 8.16 10.68 -11.81%
EY 19.90 28.68 16.52 14.84 16.24 12.25 9.36 13.38%
DY 0.00 0.00 4.00 5.50 5.71 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 0.38 0.24 0.34 0.39 0.42 0.64 0.80 -11.65%
P/EPS 5.34 3.55 5.45 6.86 6.10 8.76 11.30 -11.73%
EY 18.73 28.16 18.35 14.57 16.40 11.41 8.85 13.29%
DY 0.00 0.00 4.44 5.41 5.77 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