[AJIYA] QoQ TTM Result on 31-May-2011 [#2]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- 4.48%
YoY- -23.01%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 370,918 362,551 348,060 347,489 333,934 329,815 328,728 8.39%
PBT 29,781 30,125 28,340 31,885 30,690 34,075 38,513 -15.76%
Tax -6,088 -6,168 -4,572 -5,126 -5,023 -5,547 -7,237 -10.89%
NP 23,693 23,957 23,768 26,759 25,667 28,528 31,276 -16.91%
-
NP to SH 18,676 18,367 17,762 19,595 18,754 20,738 22,516 -11.73%
-
Tax Rate 20.44% 20.47% 16.13% 16.08% 16.37% 16.28% 18.79% -
Total Cost 347,225 338,594 324,292 320,730 308,267 301,287 297,452 10.87%
-
Net Worth 216,700 206,276 208,240 204,998 200,224 138,571 194,477 7.48%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 216,700 206,276 208,240 204,998 200,224 138,571 194,477 7.48%
NOSH 69,233 69,220 69,645 69,490 69,281 69,285 69,208 0.02%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.39% 6.61% 6.83% 7.70% 7.69% 8.65% 9.51% -
ROE 8.62% 8.90% 8.53% 9.56% 9.37% 14.97% 11.58% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 535.75 523.76 499.76 500.05 481.99 476.02 474.98 8.36%
EPS 26.98 26.53 25.50 28.20 27.07 29.93 32.53 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 2.98 2.99 2.95 2.89 2.00 2.81 7.46%
Adjusted Per Share Value based on latest NOSH - 69,490
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 121.78 119.03 114.27 114.09 109.64 108.28 107.93 8.38%
EPS 6.13 6.03 5.83 6.43 6.16 6.81 7.39 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7115 0.6772 0.6837 0.673 0.6574 0.455 0.6385 7.49%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.71 1.65 1.62 1.81 1.87 2.02 2.05 -
P/RPS 0.32 0.32 0.32 0.36 0.39 0.42 0.43 -17.89%
P/EPS 6.34 6.22 6.35 6.42 6.91 6.75 6.30 0.42%
EY 15.78 16.08 15.74 15.58 14.48 14.82 15.87 -0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.54 0.61 0.65 1.01 0.73 -17.21%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 20/04/12 18/01/12 20/10/11 19/07/11 22/04/11 14/01/11 19/10/10 -
Price 1.68 1.66 1.68 1.76 1.93 2.10 2.05 -
P/RPS 0.31 0.32 0.34 0.35 0.40 0.44 0.43 -19.61%
P/EPS 6.23 6.26 6.59 6.24 7.13 7.02 6.30 -0.74%
EY 16.06 15.98 15.18 16.02 14.03 14.25 15.87 0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.56 0.60 0.67 1.05 0.73 -18.22%

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