[AJI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.19%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 283,653 280,158 285,132 243,839 244,104 242,586 230,408 14.82%
PBT 38,493 32,822 35,380 25,677 29,454 29,336 30,344 17.13%
Tax -8,550 -6,958 -7,496 -6,605 -6,424 -6,122 -6,340 21.99%
NP 29,942 25,864 27,884 19,072 23,030 23,214 24,004 15.83%
-
NP to SH 29,942 25,864 27,884 19,072 23,030 23,214 24,004 15.83%
-
Tax Rate 22.21% 21.20% 21.19% 25.72% 21.81% 20.87% 20.89% -
Total Cost 253,710 254,294 257,248 224,767 221,073 219,372 206,404 14.70%
-
Net Worth 202,441 189,085 192,659 189,102 183,639 178,148 180,577 7.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 10,336 - - - -
Div Payout % - - - 54.20% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 202,441 189,085 192,659 189,102 183,639 178,148 180,577 7.89%
NOSH 60,793 60,799 60,775 60,804 60,807 60,801 60,800 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.56% 9.23% 9.78% 7.82% 9.43% 9.57% 10.42% -
ROE 14.79% 13.68% 14.47% 10.09% 12.54% 13.03% 13.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 466.59 460.79 469.15 401.02 401.44 398.98 378.96 14.83%
EPS 49.25 42.54 45.88 31.37 37.88 38.18 39.48 15.83%
DPS 0.00 0.00 0.00 17.00 0.00 0.00 0.00 -
NAPS 3.33 3.11 3.17 3.11 3.02 2.93 2.97 7.90%
Adjusted Per Share Value based on latest NOSH - 60,853
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 466.54 460.79 468.97 401.06 401.49 399.00 378.97 14.82%
EPS 49.25 42.54 45.86 31.37 37.88 38.18 39.48 15.83%
DPS 0.00 0.00 0.00 17.00 0.00 0.00 0.00 -
NAPS 3.3297 3.11 3.1688 3.1103 3.0204 2.9301 2.9701 7.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.40 3.06 2.98 2.80 2.42 2.45 2.50 -
P/RPS 0.73 0.66 0.64 0.70 0.60 0.61 0.66 6.93%
P/EPS 6.90 7.19 6.50 8.93 6.39 6.42 6.33 5.89%
EY 14.49 13.90 15.40 11.20 15.65 15.58 15.79 -5.55%
DY 0.00 0.00 0.00 6.07 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.94 0.90 0.80 0.84 0.84 13.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 18/11/09 17/08/09 14/05/09 18/02/09 18/11/08 20/08/08 -
Price 3.30 3.22 3.18 3.16 2.68 2.25 2.65 -
P/RPS 0.71 0.70 0.68 0.79 0.67 0.56 0.70 0.94%
P/EPS 6.70 7.57 6.93 10.07 7.08 5.89 6.71 -0.09%
EY 14.93 13.21 14.43 9.93 14.13 16.97 14.90 0.13%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.00 1.02 0.89 0.77 0.89 7.33%

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