[AJIYA] YoY TTM Result on 31-May-2010 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 5.58%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 385,574 367,634 347,489 326,053 320,502 288,346 235,664 8.54%
PBT 31,382 27,773 31,885 41,663 33,665 33,458 26,024 3.16%
Tax -6,459 -6,883 -5,126 -7,296 -5,283 -6,159 -4,978 4.43%
NP 24,923 20,890 26,759 34,367 28,382 27,299 21,046 2.85%
-
NP to SH 18,173 16,644 19,595 25,451 19,478 19,762 15,462 2.72%
-
Tax Rate 20.58% 24.78% 16.08% 17.51% 15.69% 18.41% 19.13% -
Total Cost 360,651 346,744 320,730 291,686 292,120 261,047 214,618 9.02%
-
Net Worth 238,846 218,496 204,998 189,745 168,223 153,756 133,703 10.14%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - 4,152 -
Div Payout % - - - - - - 26.86% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 238,846 218,496 204,998 189,745 168,223 153,756 133,703 10.14%
NOSH 69,230 69,144 69,490 69,250 69,227 69,259 69,276 -0.01%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 6.46% 5.68% 7.70% 10.54% 8.86% 9.47% 8.93% -
ROE 7.61% 7.62% 9.56% 13.41% 11.58% 12.85% 11.56% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 556.94 531.69 500.05 470.83 462.97 416.33 340.18 8.55%
EPS 26.25 24.07 28.20 36.75 28.14 28.53 22.32 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.45 3.16 2.95 2.74 2.43 2.22 1.93 10.15%
Adjusted Per Share Value based on latest NOSH - 69,250
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 126.59 120.70 114.09 107.05 105.23 94.67 77.37 8.54%
EPS 5.97 5.46 6.43 8.36 6.39 6.49 5.08 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.7842 0.7174 0.673 0.623 0.5523 0.5048 0.439 10.14%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.92 1.60 1.81 1.79 1.28 1.34 1.21 -
P/RPS 0.34 0.30 0.36 0.38 0.28 0.32 0.36 -0.94%
P/EPS 7.31 6.65 6.42 4.87 4.55 4.70 5.42 5.10%
EY 13.67 15.04 15.58 20.53 21.98 21.29 18.45 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.96 -
P/NAPS 0.56 0.51 0.61 0.65 0.53 0.60 0.63 -1.94%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 24/07/12 19/07/11 14/07/10 07/07/09 - 24/07/07 -
Price 2.03 1.66 1.76 2.00 1.26 0.00 1.56 -
P/RPS 0.36 0.31 0.35 0.42 0.27 0.00 0.46 -3.99%
P/EPS 7.73 6.90 6.24 5.44 4.48 0.00 6.99 1.68%
EY 12.93 14.50 16.02 18.38 22.33 0.00 14.31 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.59 0.53 0.60 0.73 0.52 0.00 0.81 -5.14%

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