[AJIYA] YoY TTM Result on 30-Nov-2009 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 10.59%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 379,190 362,551 329,815 313,100 318,546 274,490 195,843 11.63%
PBT 29,416 30,125 34,075 37,306 36,378 29,426 18,928 7.61%
Tax -6,372 -6,168 -5,547 -6,661 -6,504 -5,040 -3,576 10.09%
NP 23,044 23,957 28,528 30,645 29,874 24,386 15,352 6.99%
-
NP to SH 17,780 18,367 20,738 22,042 21,637 17,149 11,195 8.00%
-
Tax Rate 21.66% 20.47% 16.28% 17.86% 17.88% 17.13% 18.89% -
Total Cost 356,146 338,594 301,287 282,455 288,672 250,104 180,491 11.98%
-
Net Worth 225,135 206,276 138,571 181,354 161,980 141,205 107,975 13.01%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - 4,153 4,152 -
Div Payout % - - - - - 24.22% 37.10% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 225,135 206,276 138,571 181,354 161,980 141,205 107,975 13.01%
NOSH 68,638 69,220 69,285 69,219 69,222 69,218 69,214 -0.13%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 6.08% 6.61% 8.65% 9.79% 9.38% 8.88% 7.84% -
ROE 7.90% 8.90% 14.97% 12.15% 13.36% 12.14% 10.37% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 552.44 523.76 476.02 452.33 460.18 396.56 282.95 11.78%
EPS 25.90 26.53 29.93 31.84 31.26 24.78 16.17 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 3.28 2.98 2.00 2.62 2.34 2.04 1.56 13.17%
Adjusted Per Share Value based on latest NOSH - 69,219
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 124.49 119.03 108.28 102.80 104.58 90.12 64.30 11.62%
EPS 5.84 6.03 6.81 7.24 7.10 5.63 3.68 7.99%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.36 -
NAPS 0.7392 0.6772 0.455 0.5954 0.5318 0.4636 0.3545 13.01%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.68 1.65 2.02 1.60 1.09 1.50 1.09 -
P/RPS 0.30 0.32 0.42 0.35 0.24 0.38 0.39 -4.27%
P/EPS 6.49 6.22 6.75 5.02 3.49 6.05 6.74 -0.62%
EY 15.42 16.08 14.82 19.90 28.68 16.52 14.84 0.64%
DY 0.00 0.00 0.00 0.00 0.00 4.00 5.50 -
P/NAPS 0.51 0.55 1.01 0.61 0.47 0.74 0.70 -5.13%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 18/01/12 14/01/11 08/01/10 22/01/09 24/01/08 12/02/07 -
Price 1.70 1.66 2.10 1.70 1.11 1.35 1.11 -
P/RPS 0.31 0.32 0.44 0.38 0.24 0.34 0.39 -3.75%
P/EPS 6.56 6.26 7.02 5.34 3.55 5.45 6.86 -0.74%
EY 15.24 15.98 14.25 18.73 28.16 18.35 14.57 0.75%
DY 0.00 0.00 0.00 0.00 0.00 4.44 5.41 -
P/NAPS 0.52 0.56 1.05 0.65 0.47 0.66 0.71 -5.05%

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