[AJI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 27.3%
YoY- 121.36%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 159,902 106,139 53,436 190,629 142,707 94,633 46,016 128.89%
PBT 20,868 14,762 6,926 17,353 13,985 9,005 4,354 183.45%
Tax -5,712 -3,454 -1,758 -2,360 -2,207 -915 -382 503.96%
NP 15,156 11,308 5,168 14,993 11,778 8,090 3,972 143.58%
-
NP to SH 15,156 11,308 5,168 14,993 11,778 8,090 3,972 143.58%
-
Tax Rate 27.37% 23.40% 25.38% 13.60% 15.78% 10.16% 8.77% -
Total Cost 144,746 94,831 48,268 175,636 130,929 86,543 42,044 127.48%
-
Net Worth 168,399 164,756 164,160 158,699 155,661 151,953 152,675 6.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 6,080 - - - -
Div Payout % - - - 40.56% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 168,399 164,756 164,160 158,699 155,661 151,953 152,675 6.73%
NOSH 60,794 60,795 60,799 60,804 60,805 60,781 60,826 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.48% 10.65% 9.67% 7.87% 8.25% 8.55% 8.63% -
ROE 9.00% 6.86% 3.15% 9.45% 7.57% 5.32% 2.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 263.02 174.58 87.89 313.51 234.69 155.69 75.65 128.98%
EPS 24.93 18.60 8.50 24.66 19.37 13.31 6.53 143.67%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.77 2.71 2.70 2.61 2.56 2.50 2.51 6.77%
Adjusted Per Share Value based on latest NOSH - 60,801
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 263.00 174.57 87.89 313.54 234.72 155.65 75.69 128.88%
EPS 24.93 18.60 8.50 24.66 19.37 13.31 6.53 143.67%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.7698 2.7099 2.70 2.6102 2.5603 2.4993 2.5112 6.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.35 2.20 2.17 2.15 2.00 2.09 2.10 -
P/RPS 0.89 1.26 2.47 0.69 0.85 1.34 2.78 -53.10%
P/EPS 9.43 11.83 25.53 8.72 10.33 15.70 32.16 -55.76%
EY 10.61 8.45 3.92 11.47 9.69 6.37 3.11 126.11%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.80 0.82 0.78 0.84 0.84 0.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 15/11/07 21/08/07 23/05/07 12/02/07 20/11/06 22/08/06 -
Price 2.39 2.20 2.16 2.08 2.07 2.00 2.09 -
P/RPS 0.91 1.26 2.46 0.66 0.88 1.28 2.76 -52.17%
P/EPS 9.59 11.83 25.41 8.44 10.69 15.03 32.01 -55.12%
EY 10.43 8.45 3.94 11.85 9.36 6.66 3.12 123.08%
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.80 0.80 0.81 0.80 0.83 2.38%

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