[AJI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 38.16%
YoY- 39.67%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 183,078 121,293 57,602 215,462 159,902 106,139 53,436 126.41%
PBT 22,091 14,668 7,586 27,273 20,868 14,762 6,926 115.92%
Tax -4,818 -3,061 -1,585 -6,333 -5,712 -3,454 -1,758 95.24%
NP 17,273 11,607 6,001 20,940 15,156 11,308 5,168 122.72%
-
NP to SH 17,273 11,607 6,001 20,940 15,156 11,308 5,168 122.72%
-
Tax Rate 21.81% 20.87% 20.89% 23.22% 27.37% 23.40% 25.38% -
Total Cost 165,805 109,686 51,601 194,522 144,746 94,831 48,268 126.81%
-
Net Worth 183,639 178,148 180,577 174,499 168,399 164,756 164,160 7.72%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 9,120 - - - -
Div Payout % - - - 43.55% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 183,639 178,148 180,577 174,499 168,399 164,756 164,160 7.72%
NOSH 60,807 60,801 60,800 60,801 60,794 60,795 60,799 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.43% 9.57% 10.42% 9.72% 9.48% 10.65% 9.67% -
ROE 9.41% 6.52% 3.32% 12.00% 9.00% 6.86% 3.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 301.08 199.49 94.74 354.37 263.02 174.58 87.89 126.39%
EPS 28.41 19.09 9.87 34.44 24.93 18.60 8.50 122.73%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.02 2.93 2.97 2.87 2.77 2.71 2.70 7.71%
Adjusted Per Share Value based on latest NOSH - 60,820
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 301.12 199.50 94.74 354.38 263.00 174.57 87.89 126.41%
EPS 28.41 19.09 9.87 34.44 24.93 18.60 8.50 122.73%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.0204 2.9301 2.9701 2.8701 2.7698 2.7099 2.70 7.72%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.42 2.45 2.50 2.24 2.35 2.20 2.17 -
P/RPS 0.80 1.23 2.64 0.63 0.89 1.26 2.47 -52.67%
P/EPS 8.52 12.83 25.33 6.50 9.43 11.83 25.53 -51.72%
EY 11.74 7.79 3.95 15.38 10.61 8.45 3.92 107.08%
DY 0.00 0.00 0.00 6.70 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.84 0.78 0.85 0.81 0.80 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 21/08/07 -
Price 2.68 2.25 2.65 2.40 2.39 2.20 2.16 -
P/RPS 0.89 1.13 2.80 0.68 0.91 1.26 2.46 -49.06%
P/EPS 9.43 11.79 26.85 6.97 9.59 11.83 25.41 -48.20%
EY 10.60 8.48 3.72 14.35 10.43 8.45 3.94 92.85%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.89 0.77 0.89 0.84 0.86 0.81 0.80 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