[AJI] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -0.79%
YoY- 13.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 280,158 285,132 243,839 244,104 242,586 230,408 215,462 19.11%
PBT 32,822 35,380 25,677 29,454 29,336 30,344 27,273 13.12%
Tax -6,958 -7,496 -6,605 -6,424 -6,122 -6,340 -6,333 6.46%
NP 25,864 27,884 19,072 23,030 23,214 24,004 20,940 15.10%
-
NP to SH 25,864 27,884 19,072 23,030 23,214 24,004 20,940 15.10%
-
Tax Rate 21.20% 21.19% 25.72% 21.81% 20.87% 20.89% 23.22% -
Total Cost 254,294 257,248 224,767 221,073 219,372 206,404 194,522 19.53%
-
Net Worth 189,085 192,659 189,102 183,639 178,148 180,577 174,499 5.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 10,336 - - - 9,120 -
Div Payout % - - 54.20% - - - 43.55% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 189,085 192,659 189,102 183,639 178,148 180,577 174,499 5.49%
NOSH 60,799 60,775 60,804 60,807 60,801 60,800 60,801 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.23% 9.78% 7.82% 9.43% 9.57% 10.42% 9.72% -
ROE 13.68% 14.47% 10.09% 12.54% 13.03% 13.29% 12.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 460.79 469.15 401.02 401.44 398.98 378.96 354.37 19.11%
EPS 42.54 45.88 31.37 37.88 38.18 39.48 34.44 15.10%
DPS 0.00 0.00 17.00 0.00 0.00 0.00 15.00 -
NAPS 3.11 3.17 3.11 3.02 2.93 2.97 2.87 5.49%
Adjusted Per Share Value based on latest NOSH - 60,831
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 460.79 468.97 401.06 401.49 399.00 378.97 354.38 19.11%
EPS 42.54 45.86 31.37 37.88 38.18 39.48 34.44 15.10%
DPS 0.00 0.00 17.00 0.00 0.00 0.00 15.00 -
NAPS 3.11 3.1688 3.1103 3.0204 2.9301 2.9701 2.8701 5.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.06 2.98 2.80 2.42 2.45 2.50 2.24 -
P/RPS 0.66 0.64 0.70 0.60 0.61 0.66 0.63 3.14%
P/EPS 7.19 6.50 8.93 6.39 6.42 6.33 6.50 6.95%
EY 13.90 15.40 11.20 15.65 15.58 15.79 15.38 -6.51%
DY 0.00 0.00 6.07 0.00 0.00 0.00 6.70 -
P/NAPS 0.98 0.94 0.90 0.80 0.84 0.84 0.78 16.41%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 17/08/09 14/05/09 18/02/09 18/11/08 20/08/08 28/05/08 -
Price 3.22 3.18 3.16 2.68 2.25 2.65 2.40 -
P/RPS 0.70 0.68 0.79 0.67 0.56 0.70 0.68 1.94%
P/EPS 7.57 6.93 10.07 7.08 5.89 6.71 6.97 5.65%
EY 13.21 14.43 9.93 14.13 16.97 14.90 14.35 -5.36%
DY 0.00 0.00 5.38 0.00 0.00 0.00 6.25 -
P/NAPS 1.04 1.00 1.02 0.89 0.77 0.89 0.84 15.28%

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