[AJI] QoQ Cumulative 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- 48.82%
YoY- 13.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 140,079 71,283 243,839 183,078 121,293 57,602 215,462 -24.93%
PBT 16,411 8,845 25,677 22,091 14,668 7,586 27,273 -28.70%
Tax -3,479 -1,874 -6,605 -4,818 -3,061 -1,585 -6,333 -32.90%
NP 12,932 6,971 19,072 17,273 11,607 6,001 20,940 -27.45%
-
NP to SH 12,932 6,971 19,072 17,273 11,607 6,001 20,940 -27.45%
-
Tax Rate 21.20% 21.19% 25.72% 21.81% 20.87% 20.89% 23.22% -
Total Cost 127,147 64,312 224,767 165,805 109,686 51,601 194,522 -24.66%
-
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 6.84% 3.62% 10.09% 9.41% 6.52% 3.32% 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 230.40 117.29 401.02 301.08 199.49 94.74 354.37 -24.93%
EPS 21.27 11.47 31.37 28.41 19.09 9.87 34.44 -27.45%
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 230.40 117.24 401.06 301.12 199.50 94.74 354.38 -24.93%
EPS 21.27 11.47 31.37 28.41 19.09 9.87 34.44 -27.45%
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 1.33 2.54 0.70 0.80 1.23 2.64 0.63 64.49%
P/EPS 14.39 25.98 8.93 8.52 12.83 25.33 6.50 69.78%
EY 6.95 3.85 11.20 11.74 7.79 3.95 15.38 -41.08%
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 1.40 2.71 0.79 0.89 1.13 2.80 0.68 61.76%
P/EPS 15.14 27.72 10.07 9.43 11.79 26.85 6.97 67.64%
EY 6.61 3.61 9.93 10.60 8.48 3.72 14.35 -40.32%
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