[AJI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 54.88%
YoY- -45.9%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 142,707 94,633 46,016 170,593 128,472 84,209 41,478 127.39%
PBT 13,985 9,005 4,354 7,614 4,659 1,711 1,386 364.98%
Tax -2,207 -915 -382 -841 -286 -114 -108 643.35%
NP 11,778 8,090 3,972 6,773 4,373 1,597 1,278 337.79%
-
NP to SH 11,778 8,090 3,972 6,773 4,373 1,597 1,278 337.79%
-
Tax Rate 15.78% 10.16% 8.77% 11.05% 6.14% 6.66% 7.79% -
Total Cost 130,929 86,543 42,044 163,820 124,099 82,612 40,200 119.24%
-
Net Worth 155,661 151,953 152,675 148,275 136,269 121,428 137,456 8.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 5,469 - - - -
Div Payout % - - - 80.75% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 155,661 151,953 152,675 148,275 136,269 121,428 137,456 8.62%
NOSH 60,805 60,781 60,826 60,768 60,834 60,714 60,821 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.25% 8.55% 8.63% 3.97% 3.40% 1.90% 3.08% -
ROE 7.57% 5.32% 2.60% 4.57% 3.21% 1.32% 0.93% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 234.69 155.69 75.65 280.73 211.18 138.70 68.20 127.42%
EPS 19.37 13.31 6.53 11.14 7.19 2.63 2.10 338.04%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.56 2.50 2.51 2.44 2.24 2.00 2.26 8.63%
Adjusted Per Share Value based on latest NOSH - 60,818
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 234.72 155.65 75.69 280.59 211.31 138.50 68.22 127.39%
EPS 19.37 13.31 6.53 11.14 7.19 2.63 2.10 338.04%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.5603 2.4993 2.5112 2.4388 2.2413 1.9972 2.2608 8.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 2.09 2.10 2.29 2.18 2.29 2.26 -
P/RPS 0.85 1.34 2.78 0.82 1.03 1.65 3.31 -59.49%
P/EPS 10.33 15.70 32.16 20.55 30.33 87.06 107.56 -78.93%
EY 9.69 6.37 3.11 4.87 3.30 1.15 0.93 375.01%
DY 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.84 0.94 0.97 1.15 1.00 -15.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 16/08/05 -
Price 2.07 2.00 2.09 2.09 2.22 2.15 2.31 -
P/RPS 0.88 1.28 2.76 0.74 1.05 1.55 3.39 -59.20%
P/EPS 10.69 15.03 32.01 18.75 30.88 81.74 109.94 -78.76%
EY 9.36 6.66 3.12 5.33 3.24 1.22 0.91 370.95%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.83 0.86 0.99 1.08 1.02 -14.20%

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