[AJIYA] YoY TTM Result on 31-Aug-2006 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
11-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-Aug-2006 [#3]
Profit Trend
QoQ- 16.81%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 316,617 304,590 258,906 188,167 162,856 161,411 159,786 12.06%
PBT 33,951 37,331 27,759 18,927 18,595 18,321 17,691 11.46%
Tax -5,383 -7,419 -5,407 -4,733 -7,737 -6,470 -7,641 -5.66%
NP 28,568 29,912 22,352 14,194 10,858 11,851 10,050 19.00%
-
NP to SH 19,931 22,116 16,199 11,091 10,858 11,851 10,050 12.07%
-
Tax Rate 15.86% 19.87% 19.48% 25.01% 41.61% 35.31% 43.19% -
Total Cost 288,049 274,678 236,554 173,973 151,998 149,560 149,736 11.50%
-
Net Worth 175,207 157,830 138,330 12,529,221 116,634 108,798 92,127 11.29%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - 4,152 4,150 - - - -
Div Payout % - - 25.64% 37.43% - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 175,207 157,830 138,330 12,529,221 116,634 108,798 92,127 11.29%
NOSH 69,252 69,223 69,165 69,222 69,129 69,298 43,050 8.23%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 9.02% 9.82% 8.63% 7.54% 6.67% 7.34% 6.29% -
ROE 11.38% 14.01% 11.71% 0.09% 9.31% 10.89% 10.91% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 457.19 440.01 374.33 271.83 235.58 232.92 371.16 3.53%
EPS 28.78 31.95 23.42 16.02 15.71 17.10 23.34 3.55%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.53 2.28 2.00 181.00 1.6872 1.57 2.14 2.82%
Adjusted Per Share Value based on latest NOSH - 69,222
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 103.95 100.00 85.00 61.78 53.47 52.99 52.46 12.06%
EPS 6.54 7.26 5.32 3.64 3.56 3.89 3.30 12.06%
DPS 0.00 0.00 1.36 1.36 0.00 0.00 0.00 -
NAPS 0.5752 0.5182 0.4542 41.1355 0.3829 0.3572 0.3025 11.29%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 1.42 1.28 1.44 1.03 1.15 1.42 2.30 -
P/RPS 0.31 0.29 0.38 0.38 0.49 0.61 0.62 -10.90%
P/EPS 4.93 4.01 6.15 6.43 7.32 8.30 9.85 -10.88%
EY 20.27 24.96 16.26 15.56 13.66 12.04 10.15 12.20%
DY 0.00 0.00 4.17 5.83 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.72 0.01 0.68 0.90 1.07 -10.22%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 07/10/09 - 18/10/07 11/10/06 26/10/05 27/10/04 31/10/03 -
Price 1.46 0.00 1.63 1.02 1.11 1.36 1.94 -
P/RPS 0.32 0.00 0.44 0.38 0.47 0.58 0.52 -7.76%
P/EPS 5.07 0.00 6.96 6.37 7.07 7.95 8.31 -7.89%
EY 19.71 0.00 14.37 15.71 14.15 12.57 12.03 8.56%
DY 0.00 0.00 3.68 5.88 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.82 0.01 0.66 0.87 0.91 -7.22%

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