[AJI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -10.65%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 242,586 230,408 215,462 213,202 212,278 213,744 190,629 17.37%
PBT 29,336 30,344 27,273 27,824 29,524 27,704 17,353 41.77%
Tax -6,122 -6,340 -6,333 -7,616 -6,908 -7,032 -2,360 88.46%
NP 23,214 24,004 20,940 20,208 22,616 20,672 14,993 33.72%
-
NP to SH 23,214 24,004 20,940 20,208 22,616 20,672 14,993 33.72%
-
Tax Rate 20.87% 20.89% 23.22% 27.37% 23.40% 25.38% 13.60% -
Total Cost 219,372 206,404 194,522 192,994 189,662 193,072 175,636 15.93%
-
Net Worth 178,148 180,577 174,499 168,399 164,756 164,160 158,699 7.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,120 - - - 6,080 -
Div Payout % - - 43.55% - - - 40.56% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 178,148 180,577 174,499 168,399 164,756 164,160 158,699 7.98%
NOSH 60,801 60,800 60,801 60,794 60,795 60,799 60,804 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.57% 10.42% 9.72% 9.48% 10.65% 9.67% 7.87% -
ROE 13.03% 13.29% 12.00% 12.00% 13.73% 12.59% 9.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 398.98 378.96 354.37 350.70 349.17 351.55 313.51 17.38%
EPS 38.18 39.48 34.44 33.24 37.20 34.00 24.66 33.72%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 2.93 2.97 2.87 2.77 2.71 2.70 2.61 7.99%
Adjusted Per Share Value based on latest NOSH - 60,805
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 399.00 378.97 354.38 350.67 349.15 351.56 313.54 17.38%
EPS 38.18 39.48 34.44 33.24 37.20 34.00 24.66 33.72%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 2.9301 2.9701 2.8701 2.7698 2.7099 2.70 2.6102 7.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.45 2.50 2.24 2.35 2.20 2.17 2.15 -
P/RPS 0.61 0.66 0.63 0.67 0.63 0.62 0.69 -7.86%
P/EPS 6.42 6.33 6.50 7.07 5.91 6.38 8.72 -18.41%
EY 15.58 15.79 15.38 14.14 16.91 15.67 11.47 22.58%
DY 0.00 0.00 6.70 0.00 0.00 0.00 4.65 -
P/NAPS 0.84 0.84 0.78 0.85 0.81 0.80 0.82 1.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 -
Price 2.25 2.65 2.40 2.39 2.20 2.16 2.08 -
P/RPS 0.56 0.70 0.68 0.68 0.63 0.61 0.66 -10.34%
P/EPS 5.89 6.71 6.97 7.19 5.91 6.35 8.44 -21.27%
EY 16.97 14.90 14.35 13.91 16.91 15.74 11.85 26.96%
DY 0.00 0.00 6.25 0.00 0.00 0.00 4.81 -
P/NAPS 0.77 0.89 0.84 0.86 0.81 0.80 0.80 -2.50%

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