[AJIYA] YoY TTM Result on 31-Aug-2004 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- 6.47%
YoY- 17.92%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 258,906 188,167 162,856 161,411 159,786 139,293 100,367 17.10%
PBT 27,759 18,927 18,595 18,321 17,691 20,449 9,376 19.81%
Tax -5,407 -4,733 -7,737 -6,470 -7,641 -7,177 -3,202 9.12%
NP 22,352 14,194 10,858 11,851 10,050 13,272 6,174 23.90%
-
NP to SH 16,199 11,091 10,858 11,851 10,050 13,272 6,174 17.43%
-
Tax Rate 19.48% 25.01% 41.61% 35.31% 43.19% 35.10% 34.15% -
Total Cost 236,554 173,973 151,998 149,560 149,736 126,021 94,193 16.57%
-
Net Worth 138,330 12,529,221 116,634 108,798 92,127 68,589 69,803 12.06%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 4,152 4,150 - - - - - -
Div Payout % 25.64% 37.43% - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 138,330 12,529,221 116,634 108,798 92,127 68,589 69,803 12.06%
NOSH 69,165 69,222 69,129 69,298 43,050 35,355 26,440 17.37%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 8.63% 7.54% 6.67% 7.34% 6.29% 9.53% 6.15% -
ROE 11.71% 0.09% 9.31% 10.89% 10.91% 19.35% 8.84% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 374.33 271.83 235.58 232.92 371.16 393.98 379.59 -0.23%
EPS 23.42 16.02 15.71 17.10 23.34 37.54 23.35 0.04%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 181.00 1.6872 1.57 2.14 1.94 2.64 -4.51%
Adjusted Per Share Value based on latest NOSH - 69,298
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 85.00 61.78 53.47 52.99 52.46 45.73 32.95 17.10%
EPS 5.32 3.64 3.56 3.89 3.30 4.36 2.03 17.40%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 41.1355 0.3829 0.3572 0.3025 0.2252 0.2292 12.06%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.44 1.03 1.15 1.42 2.30 2.06 2.42 -
P/RPS 0.38 0.38 0.49 0.61 0.62 0.52 0.64 -8.31%
P/EPS 6.15 6.43 7.32 8.30 9.85 5.49 10.36 -8.32%
EY 16.26 15.56 13.66 12.04 10.15 18.22 9.65 9.08%
DY 4.17 5.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.01 0.68 0.90 1.07 1.06 0.92 -4.00%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 18/10/07 11/10/06 26/10/05 27/10/04 31/10/03 28/10/02 17/10/01 -
Price 1.63 1.02 1.11 1.36 1.94 2.00 2.20 -
P/RPS 0.44 0.38 0.47 0.58 0.52 0.51 0.58 -4.49%
P/EPS 6.96 6.37 7.07 7.95 8.31 5.33 9.42 -4.91%
EY 14.37 15.71 14.15 12.57 12.03 18.77 10.61 5.18%
DY 3.68 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 0.66 0.87 0.91 1.03 0.83 -0.20%

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