[AJIYA] YoY TTM Result on 31-May-2004 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -6.23%
YoY- -6.0%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 235,664 181,238 160,047 164,222 157,769 124,910 98,221 15.69%
PBT 26,024 16,201 20,217 18,650 19,499 17,119 9,757 17.75%
Tax -4,978 -4,593 -8,043 -7,519 -7,658 -5,917 -3,642 5.34%
NP 21,046 11,608 12,174 11,131 11,841 11,202 6,115 22.86%
-
NP to SH 15,462 9,495 12,174 11,131 11,841 11,202 6,115 16.71%
-
Tax Rate 19.13% 28.35% 39.78% 40.32% 39.27% 34.56% 37.33% -
Total Cost 214,618 169,630 147,873 153,091 145,928 113,708 92,106 15.13%
-
Net Worth 133,703 140,439 114,925 105,280 89,683 58,195 67,448 12.07%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 4,152 4,150 - - - - - -
Div Payout % 26.86% 43.72% - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 133,703 140,439 114,925 105,280 89,683 58,195 67,448 12.07%
NOSH 69,276 69,182 69,232 69,263 42,706 31,628 26,450 17.39%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 8.93% 6.40% 7.61% 6.78% 7.51% 8.97% 6.23% -
ROE 11.56% 6.76% 10.59% 10.57% 13.20% 19.25% 9.07% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 340.18 261.97 231.17 237.10 369.43 394.93 371.34 -1.44%
EPS 22.32 13.72 17.58 16.07 27.73 35.42 23.12 -0.58%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 2.03 1.66 1.52 2.10 1.84 2.55 -4.53%
Adjusted Per Share Value based on latest NOSH - 69,263
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 77.37 59.50 52.55 53.92 51.80 41.01 32.25 15.69%
EPS 5.08 3.12 4.00 3.65 3.89 3.68 2.01 16.70%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.4611 0.3773 0.3457 0.2944 0.1911 0.2214 12.07%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.21 1.00 1.13 1.77 1.88 1.76 1.58 -
P/RPS 0.36 0.38 0.49 0.75 0.51 0.45 0.43 -2.91%
P/EPS 5.42 7.29 6.43 11.01 6.78 4.97 6.83 -3.77%
EY 18.45 13.72 15.56 9.08 14.75 20.12 14.63 3.94%
DY 4.96 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.68 1.16 0.90 0.96 0.62 0.26%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 19/07/06 27/07/05 28/07/04 18/07/03 30/07/02 26/07/01 -
Price 1.56 1.02 1.21 1.64 2.26 1.73 2.00 -
P/RPS 0.46 0.39 0.52 0.69 0.61 0.44 0.54 -2.63%
P/EPS 6.99 7.43 6.88 10.21 8.15 4.88 8.65 -3.48%
EY 14.31 13.46 14.53 9.80 12.27 20.47 11.56 3.61%
DY 3.85 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.50 0.73 1.08 1.08 0.94 0.78 0.63%

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