[AJIYA] YoY TTM Result on 31-May-2003 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
18-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- -11.3%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 181,238 160,047 164,222 157,769 124,910 98,221 87,622 12.87%
PBT 16,201 20,217 18,650 19,499 17,119 9,757 10,079 8.22%
Tax -4,593 -8,043 -7,519 -7,658 -5,917 -3,642 -4,203 1.48%
NP 11,608 12,174 11,131 11,841 11,202 6,115 5,876 12.00%
-
NP to SH 9,495 12,174 11,131 11,841 11,202 6,115 5,876 8.32%
-
Tax Rate 28.35% 39.78% 40.32% 39.27% 34.56% 37.33% 41.70% -
Total Cost 169,630 147,873 153,091 145,928 113,708 92,106 81,746 12.93%
-
Net Worth 140,439 114,925 105,280 89,683 58,195 67,448 60,637 15.01%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 4,150 - - - - - - -
Div Payout % 43.72% - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 140,439 114,925 105,280 89,683 58,195 67,448 60,637 15.01%
NOSH 69,182 69,232 69,263 42,706 31,628 26,450 26,250 17.52%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 6.40% 7.61% 6.78% 7.51% 8.97% 6.23% 6.71% -
ROE 6.76% 10.59% 10.57% 13.20% 19.25% 9.07% 9.69% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 261.97 231.17 237.10 369.43 394.93 371.34 333.80 -3.95%
EPS 13.72 17.58 16.07 27.73 35.42 23.12 22.38 -7.82%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.66 1.52 2.10 1.84 2.55 2.31 -2.12%
Adjusted Per Share Value based on latest NOSH - 42,706
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 59.50 52.55 53.92 51.80 41.01 32.25 28.77 12.86%
EPS 3.12 4.00 3.65 3.89 3.68 2.01 1.93 8.33%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4611 0.3773 0.3457 0.2944 0.1911 0.2214 0.1991 15.01%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.00 1.13 1.77 1.88 1.76 1.58 3.56 -
P/RPS 0.38 0.49 0.75 0.51 0.45 0.43 1.07 -15.84%
P/EPS 7.29 6.43 11.01 6.78 4.97 6.83 15.90 -12.18%
EY 13.72 15.56 9.08 14.75 20.12 14.63 6.29 13.87%
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 1.16 0.90 0.96 0.62 1.54 -17.36%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 19/07/06 27/07/05 28/07/04 18/07/03 30/07/02 26/07/01 26/07/00 -
Price 1.02 1.21 1.64 2.26 1.73 2.00 3.30 -
P/RPS 0.39 0.52 0.69 0.61 0.44 0.54 0.99 -14.37%
P/EPS 7.43 6.88 10.21 8.15 4.88 8.65 14.74 -10.78%
EY 13.46 14.53 9.80 12.27 20.47 11.56 6.78 12.10%
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 1.08 1.08 0.94 0.78 1.43 -16.05%

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