[AJIYA] YoY TTM Result on 31-Aug-2010 [#3]

Stock
[AJIYA] AJIYA BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -11.53%
YoY- 12.97%
Quarter Report
Latest QR
Upcoming QR
AJIYA's Result
AJIYA's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 391,401 373,545 348,060 328,728 316,617 304,590 258,906 7.12%
PBT 33,698 29,590 28,340 38,513 33,951 37,331 27,759 3.28%
Tax -7,089 -7,208 -4,572 -7,237 -5,383 -7,419 -5,407 4.61%
NP 26,609 22,382 23,768 31,276 28,568 29,912 22,352 2.94%
-
NP to SH 19,484 17,410 17,762 22,516 19,931 22,116 16,199 3.12%
-
Tax Rate 21.04% 24.36% 16.13% 18.79% 15.86% 19.87% 19.48% -
Total Cost 364,792 351,163 324,292 297,452 288,049 274,678 236,554 7.47%
-
Net Worth 242,179 222,348 208,240 194,477 175,207 157,830 138,330 9.77%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - 4,152 -
Div Payout % - - - - - - 25.64% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 242,179 222,348 208,240 194,477 175,207 157,830 138,330 9.77%
NOSH 69,194 69,267 69,645 69,208 69,252 69,223 69,165 0.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 6.80% 5.99% 6.83% 9.51% 9.02% 9.82% 8.63% -
ROE 8.05% 7.83% 8.53% 11.58% 11.38% 14.01% 11.71% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 565.66 539.28 499.76 474.98 457.19 440.01 374.33 7.11%
EPS 28.16 25.13 25.50 32.53 28.78 31.95 23.42 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.50 3.21 2.99 2.81 2.53 2.28 2.00 9.76%
Adjusted Per Share Value based on latest NOSH - 69,208
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 128.50 122.64 114.27 107.93 103.95 100.00 85.00 7.12%
EPS 6.40 5.72 5.83 7.39 6.54 7.26 5.32 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.7951 0.73 0.6837 0.6385 0.5752 0.5182 0.4542 9.77%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 2.00 1.77 1.62 2.05 1.42 1.28 1.44 -
P/RPS 0.35 0.33 0.32 0.43 0.31 0.29 0.38 -1.36%
P/EPS 7.10 7.04 6.35 6.30 4.93 4.01 6.15 2.42%
EY 14.08 14.20 15.74 15.87 20.27 24.96 16.26 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.57 0.55 0.54 0.73 0.56 0.56 0.72 -3.81%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 18/10/13 23/10/12 20/10/11 19/10/10 07/10/09 - 18/10/07 -
Price 2.13 1.78 1.68 2.05 1.46 0.00 1.63 -
P/RPS 0.38 0.33 0.34 0.43 0.32 0.00 0.44 -2.41%
P/EPS 7.56 7.08 6.59 6.30 5.07 0.00 6.96 1.38%
EY 13.22 14.12 15.18 15.87 19.71 0.00 14.37 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.61 0.55 0.56 0.73 0.58 0.00 0.82 -4.80%

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