[AJIYA] YoY TTM Result on 31-Aug-2007 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-Aug-2007 [#3]
Profit Trend
QoQ- 4.77%
YoY- 46.06%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 328,728 316,617 304,590 258,906 188,167 162,856 161,411 12.57%
PBT 38,513 33,951 37,331 27,759 18,927 18,595 18,321 13.17%
Tax -7,237 -5,383 -7,419 -5,407 -4,733 -7,737 -6,470 1.88%
NP 31,276 28,568 29,912 22,352 14,194 10,858 11,851 17.54%
-
NP to SH 22,516 19,931 22,116 16,199 11,091 10,858 11,851 11.28%
-
Tax Rate 18.79% 15.86% 19.87% 19.48% 25.01% 41.61% 35.31% -
Total Cost 297,452 288,049 274,678 236,554 173,973 151,998 149,560 12.13%
-
Net Worth 194,477 175,207 157,830 138,330 12,529,221 116,634 108,798 10.15%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - - 4,152 4,150 - - -
Div Payout % - - - 25.64% 37.43% - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 194,477 175,207 157,830 138,330 12,529,221 116,634 108,798 10.15%
NOSH 69,208 69,252 69,223 69,165 69,222 69,129 69,298 -0.02%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 9.51% 9.02% 9.82% 8.63% 7.54% 6.67% 7.34% -
ROE 11.58% 11.38% 14.01% 11.71% 0.09% 9.31% 10.89% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 474.98 457.19 440.01 374.33 271.83 235.58 232.92 12.60%
EPS 32.53 28.78 31.95 23.42 16.02 15.71 17.10 11.30%
DPS 0.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 2.81 2.53 2.28 2.00 181.00 1.6872 1.57 10.18%
Adjusted Per Share Value based on latest NOSH - 69,165
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 107.93 103.95 100.00 85.00 61.78 53.47 52.99 12.58%
EPS 7.39 6.54 7.26 5.32 3.64 3.56 3.89 11.28%
DPS 0.00 0.00 0.00 1.36 1.36 0.00 0.00 -
NAPS 0.6385 0.5752 0.5182 0.4542 41.1355 0.3829 0.3572 10.15%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 2.05 1.42 1.28 1.44 1.03 1.15 1.42 -
P/RPS 0.43 0.31 0.29 0.38 0.38 0.49 0.61 -5.65%
P/EPS 6.30 4.93 4.01 6.15 6.43 7.32 8.30 -4.48%
EY 15.87 20.27 24.96 16.26 15.56 13.66 12.04 4.70%
DY 0.00 0.00 0.00 4.17 5.83 0.00 0.00 -
P/NAPS 0.73 0.56 0.56 0.72 0.01 0.68 0.90 -3.42%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 19/10/10 07/10/09 - 18/10/07 11/10/06 26/10/05 27/10/04 -
Price 2.05 1.46 0.00 1.63 1.02 1.11 1.36 -
P/RPS 0.43 0.32 0.00 0.44 0.38 0.47 0.58 -4.86%
P/EPS 6.30 5.07 0.00 6.96 6.37 7.07 7.95 -3.80%
EY 15.87 19.71 0.00 14.37 15.71 14.15 12.57 3.95%
DY 0.00 0.00 0.00 3.68 5.88 0.00 0.00 -
P/NAPS 0.73 0.58 0.00 0.82 0.01 0.66 0.87 -2.88%

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