[AJI] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -2.94%
YoY- 169.33%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 212,278 213,744 190,629 190,276 189,266 184,064 170,593 15.67%
PBT 29,524 27,704 17,353 18,646 18,010 17,416 7,614 146.61%
Tax -6,908 -7,032 -2,360 -2,942 -1,830 -1,528 -841 306.58%
NP 22,616 20,672 14,993 15,704 16,180 15,888 6,773 123.23%
-
NP to SH 22,616 20,672 14,993 15,704 16,180 15,888 6,773 123.23%
-
Tax Rate 23.40% 25.38% 13.60% 15.78% 10.16% 8.77% 11.05% -
Total Cost 189,662 193,072 175,636 174,572 173,086 168,176 163,820 10.24%
-
Net Worth 164,756 164,160 158,699 155,661 151,953 152,675 148,275 7.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,080 - - - 5,469 -
Div Payout % - - 40.56% - - - 80.75% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,756 164,160 158,699 155,661 151,953 152,675 148,275 7.27%
NOSH 60,795 60,799 60,804 60,805 60,781 60,826 60,768 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.65% 9.67% 7.87% 8.25% 8.55% 8.63% 3.97% -
ROE 13.73% 12.59% 9.45% 10.09% 10.65% 10.41% 4.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 349.17 351.55 313.51 312.93 311.39 302.60 280.73 15.63%
EPS 37.20 34.00 24.66 25.83 26.62 26.12 11.14 123.24%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.00 -
NAPS 2.71 2.70 2.61 2.56 2.50 2.51 2.44 7.24%
Adjusted Per Share Value based on latest NOSH - 60,831
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 349.15 351.56 313.54 312.96 311.30 302.74 280.59 15.67%
EPS 37.20 34.00 24.66 25.83 26.61 26.13 11.14 123.24%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.00 -
NAPS 2.7099 2.70 2.6102 2.5603 2.4993 2.5112 2.4388 7.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.20 2.17 2.15 2.00 2.09 2.10 2.29 -
P/RPS 0.63 0.62 0.69 0.64 0.67 0.69 0.82 -16.10%
P/EPS 5.91 6.38 8.72 7.74 7.85 8.04 20.55 -56.39%
EY 16.91 15.67 11.47 12.91 12.74 12.44 4.87 129.12%
DY 0.00 0.00 4.65 0.00 0.00 0.00 3.93 -
P/NAPS 0.81 0.80 0.82 0.78 0.84 0.84 0.94 -9.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 21/08/07 23/05/07 12/02/07 20/11/06 22/08/06 25/05/06 -
Price 2.20 2.16 2.08 2.07 2.00 2.09 2.09 -
P/RPS 0.63 0.61 0.66 0.66 0.64 0.69 0.74 -10.16%
P/EPS 5.91 6.35 8.44 8.01 7.51 8.00 18.75 -53.65%
EY 16.91 15.74 11.85 12.48 13.31 12.50 5.33 115.76%
DY 0.00 0.00 4.81 0.00 0.00 0.00 4.31 -
P/NAPS 0.81 0.80 0.80 0.81 0.80 0.83 0.86 -3.91%

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