[AJIYA] YoY TTM Result on 31-May-2009 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
07-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- -6.87%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 367,634 347,489 326,053 320,502 288,346 235,664 181,238 12.49%
PBT 27,773 31,885 41,663 33,665 33,458 26,024 16,201 9.39%
Tax -6,883 -5,126 -7,296 -5,283 -6,159 -4,978 -4,593 6.96%
NP 20,890 26,759 34,367 28,382 27,299 21,046 11,608 10.27%
-
NP to SH 16,644 19,595 25,451 19,478 19,762 15,462 9,495 9.79%
-
Tax Rate 24.78% 16.08% 17.51% 15.69% 18.41% 19.13% 28.35% -
Total Cost 346,744 320,730 291,686 292,120 261,047 214,618 169,630 12.64%
-
Net Worth 218,496 204,998 189,745 168,223 153,756 133,703 140,439 7.63%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - 4,152 4,150 -
Div Payout % - - - - - 26.86% 43.72% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 218,496 204,998 189,745 168,223 153,756 133,703 140,439 7.63%
NOSH 69,144 69,490 69,250 69,227 69,259 69,276 69,182 -0.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 5.68% 7.70% 10.54% 8.86% 9.47% 8.93% 6.40% -
ROE 7.62% 9.56% 13.41% 11.58% 12.85% 11.56% 6.76% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 531.69 500.05 470.83 462.97 416.33 340.18 261.97 12.50%
EPS 24.07 28.20 36.75 28.14 28.53 22.32 13.72 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 3.16 2.95 2.74 2.43 2.22 1.93 2.03 7.64%
Adjusted Per Share Value based on latest NOSH - 69,227
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 120.70 114.09 107.05 105.23 94.67 77.37 59.50 12.49%
EPS 5.46 6.43 8.36 6.39 6.49 5.08 3.12 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.36 -
NAPS 0.7174 0.673 0.623 0.5523 0.5048 0.439 0.4611 7.63%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.60 1.81 1.79 1.28 1.34 1.21 1.00 -
P/RPS 0.30 0.36 0.38 0.28 0.32 0.36 0.38 -3.85%
P/EPS 6.65 6.42 4.87 4.55 4.70 5.42 7.29 -1.51%
EY 15.04 15.58 20.53 21.98 21.29 18.45 13.72 1.54%
DY 0.00 0.00 0.00 0.00 0.00 4.96 6.00 -
P/NAPS 0.51 0.61 0.65 0.53 0.60 0.63 0.49 0.66%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 24/07/12 19/07/11 14/07/10 07/07/09 - 24/07/07 19/07/06 -
Price 1.66 1.76 2.00 1.26 0.00 1.56 1.02 -
P/RPS 0.31 0.35 0.42 0.27 0.00 0.46 0.39 -3.75%
P/EPS 6.90 6.24 5.44 4.48 0.00 6.99 7.43 -1.22%
EY 14.50 16.02 18.38 22.33 0.00 14.31 13.46 1.24%
DY 0.00 0.00 0.00 0.00 0.00 3.85 5.88 -
P/NAPS 0.53 0.60 0.73 0.52 0.00 0.81 0.50 0.97%

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