[AJIYA] YoY Quarter Result on 30-Nov-2009 [#4]

Stock
[AJIYA] AJIYA BHD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- -20.81%
YoY- 55.15%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 100,141 94,496 80,005 78,918 82,435 70,732 55,148 10.44%
PBT 7,276 7,450 5,665 10,103 6,748 7,668 6,001 3.25%
Tax -1,171 -2,007 -411 -2,101 -823 -837 -1,204 -0.46%
NP 6,105 5,443 5,254 8,002 5,925 6,831 4,797 4.09%
-
NP to SH 5,093 4,527 3,589 5,939 3,828 4,693 3,743 5.26%
-
Tax Rate 16.09% 26.94% 7.26% 20.80% 12.20% 10.92% 20.06% -
Total Cost 94,036 89,053 74,751 70,916 76,510 63,901 50,351 10.96%
-
Net Worth 225,135 206,276 198,157 181,354 161,980 141,205 107,975 13.01%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - 4,153 4,152 -
Div Payout % - - - - - 88.50% 110.95% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 225,135 206,276 198,157 181,354 161,980 141,205 107,975 13.01%
NOSH 68,638 69,220 69,285 69,219 69,222 69,218 69,214 -0.13%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 6.10% 5.76% 6.57% 10.14% 7.19% 9.66% 8.70% -
ROE 2.26% 2.19% 1.81% 3.27% 2.36% 3.32% 3.47% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 145.90 136.52 115.47 114.01 119.09 102.19 79.68 10.59%
EPS 7.42 6.54 5.18 8.58 5.53 6.78 5.41 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 3.28 2.98 2.86 2.62 2.34 2.04 1.56 13.17%
Adjusted Per Share Value based on latest NOSH - 69,219
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 32.88 31.02 26.27 25.91 27.06 23.22 18.11 10.44%
EPS 1.67 1.49 1.18 1.95 1.26 1.54 1.23 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.36 -
NAPS 0.7392 0.6772 0.6506 0.5954 0.5318 0.4636 0.3545 13.01%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.68 1.65 2.02 1.60 1.09 1.50 1.09 -
P/RPS 1.15 1.21 1.75 1.40 0.92 1.47 1.37 -2.87%
P/EPS 22.64 25.23 39.00 18.65 19.71 22.12 20.16 1.95%
EY 4.42 3.96 2.56 5.36 5.07 4.52 4.96 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 4.00 5.50 -
P/NAPS 0.51 0.55 0.71 0.61 0.47 0.74 0.70 -5.13%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 18/01/12 14/01/11 08/01/10 22/01/09 24/01/08 12/02/07 -
Price 1.70 1.66 2.10 1.70 1.11 1.35 1.11 -
P/RPS 1.17 1.22 1.82 1.49 0.93 1.32 1.39 -2.82%
P/EPS 22.91 25.38 40.54 19.81 20.07 19.91 20.53 1.84%
EY 4.36 3.94 2.47 5.05 4.98 5.02 4.87 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 4.44 5.41 -
P/NAPS 0.52 0.56 0.73 0.65 0.47 0.66 0.71 -5.05%

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