[AJI] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 37.88%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 215,462 213,202 212,278 213,744 190,629 190,276 189,266 9.01%
PBT 27,273 27,824 29,524 27,704 17,353 18,646 18,010 31.83%
Tax -6,333 -7,616 -6,908 -7,032 -2,360 -2,942 -1,830 128.61%
NP 20,940 20,208 22,616 20,672 14,993 15,704 16,180 18.74%
-
NP to SH 20,940 20,208 22,616 20,672 14,993 15,704 16,180 18.74%
-
Tax Rate 23.22% 27.37% 23.40% 25.38% 13.60% 15.78% 10.16% -
Total Cost 194,522 192,994 189,662 193,072 175,636 174,572 173,086 8.08%
-
Net Worth 174,499 168,399 164,756 164,160 158,699 155,661 151,953 9.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,120 - - - 6,080 - - -
Div Payout % 43.55% - - - 40.56% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 174,499 168,399 164,756 164,160 158,699 155,661 151,953 9.65%
NOSH 60,801 60,794 60,795 60,799 60,804 60,805 60,781 0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.72% 9.48% 10.65% 9.67% 7.87% 8.25% 8.55% -
ROE 12.00% 12.00% 13.73% 12.59% 9.45% 10.09% 10.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 354.37 350.70 349.17 351.55 313.51 312.93 311.39 8.99%
EPS 34.44 33.24 37.20 34.00 24.66 25.83 26.62 18.71%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.87 2.77 2.71 2.70 2.61 2.56 2.50 9.62%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 354.38 350.67 349.15 351.56 313.54 312.96 311.30 9.01%
EPS 34.44 33.24 37.20 34.00 24.66 25.83 26.61 18.74%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.8701 2.7698 2.7099 2.70 2.6102 2.5603 2.4993 9.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.24 2.35 2.20 2.17 2.15 2.00 2.09 -
P/RPS 0.63 0.67 0.63 0.62 0.69 0.64 0.67 -4.01%
P/EPS 6.50 7.07 5.91 6.38 8.72 7.74 7.85 -11.81%
EY 15.38 14.14 16.91 15.67 11.47 12.91 12.74 13.36%
DY 6.70 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 0.78 0.85 0.81 0.80 0.82 0.78 0.84 -4.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 12/02/07 20/11/06 -
Price 2.40 2.39 2.20 2.16 2.08 2.07 2.00 -
P/RPS 0.68 0.68 0.63 0.61 0.66 0.66 0.64 4.12%
P/EPS 6.97 7.19 5.91 6.35 8.44 8.01 7.51 -4.84%
EY 14.35 13.91 16.91 15.74 11.85 12.48 13.31 5.13%
DY 6.25 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.84 0.86 0.81 0.80 0.80 0.81 0.80 3.30%

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