[AJI] QoQ Cumulative 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- 34.03%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 121,293 57,602 215,462 159,902 106,139 53,436 190,629 -25.96%
PBT 14,668 7,586 27,273 20,868 14,762 6,926 17,353 -10.57%
Tax -3,061 -1,585 -6,333 -5,712 -3,454 -1,758 -2,360 18.87%
NP 11,607 6,001 20,940 15,156 11,308 5,168 14,993 -15.64%
-
NP to SH 11,607 6,001 20,940 15,156 11,308 5,168 14,993 -15.64%
-
Tax Rate 20.87% 20.89% 23.22% 27.37% 23.40% 25.38% 13.60% -
Total Cost 109,686 51,601 194,522 144,746 94,831 48,268 175,636 -26.87%
-
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 6.52% 3.32% 12.00% 9.00% 6.86% 3.15% 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 199.49 94.74 354.37 263.02 174.58 87.89 313.51 -25.95%
EPS 19.09 9.87 34.44 24.93 18.60 8.50 24.66 -15.65%
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 199.50 94.74 354.38 263.00 174.57 87.89 313.54 -25.96%
EPS 19.09 9.87 34.44 24.93 18.60 8.50 24.66 -15.65%
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 1.23 2.64 0.63 0.89 1.26 2.47 0.69 46.86%
P/EPS 12.83 25.33 6.50 9.43 11.83 25.53 8.72 29.27%
EY 7.79 3.95 15.38 10.61 8.45 3.92 11.47 -22.68%
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 1.13 2.80 0.68 0.91 1.26 2.46 0.66 42.97%
P/EPS 11.79 26.85 6.97 9.59 11.83 25.41 8.44 24.88%
EY 8.48 3.72 14.35 10.43 8.45 3.94 11.85 -19.94%
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