[AJI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 10.42%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 212,740 140,079 71,283 243,839 183,078 121,293 57,602 138.36%
PBT 28,870 16,411 8,845 25,677 22,091 14,668 7,586 143.16%
Tax -6,413 -3,479 -1,874 -6,605 -4,818 -3,061 -1,585 153.26%
NP 22,457 12,932 6,971 19,072 17,273 11,607 6,001 140.45%
-
NP to SH 22,457 12,932 6,971 19,072 17,273 11,607 6,001 140.45%
-
Tax Rate 22.21% 21.20% 21.19% 25.72% 21.81% 20.87% 20.89% -
Total Cost 190,283 127,147 64,312 224,767 165,805 109,686 51,601 138.11%
-
Net Worth 202,441 189,085 192,659 189,102 183,639 178,148 180,577 7.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 10,336 - - - -
Div Payout % - - - 54.20% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 202,441 189,085 192,659 189,102 183,639 178,148 180,577 7.89%
NOSH 60,793 60,799 60,775 60,804 60,807 60,801 60,800 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.56% 9.23% 9.78% 7.82% 9.43% 9.57% 10.42% -
ROE 11.09% 6.84% 3.62% 10.09% 9.41% 6.52% 3.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 349.94 230.40 117.29 401.02 301.08 199.49 94.74 138.38%
EPS 36.94 21.27 11.47 31.37 28.41 19.09 9.87 140.47%
DPS 0.00 0.00 0.00 17.00 0.00 0.00 0.00 -
NAPS 3.33 3.11 3.17 3.11 3.02 2.93 2.97 7.90%
Adjusted Per Share Value based on latest NOSH - 60,853
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 349.91 230.40 117.24 401.06 301.12 199.50 94.74 138.36%
EPS 36.94 21.27 11.47 31.37 28.41 19.09 9.87 140.47%
DPS 0.00 0.00 0.00 17.00 0.00 0.00 0.00 -
NAPS 3.3297 3.11 3.1688 3.1103 3.0204 2.9301 2.9701 7.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.40 3.06 2.98 2.80 2.42 2.45 2.50 -
P/RPS 0.97 1.33 2.54 0.70 0.80 1.23 2.64 -48.60%
P/EPS 9.20 14.39 25.98 8.93 8.52 12.83 25.33 -49.00%
EY 10.86 6.95 3.85 11.20 11.74 7.79 3.95 95.89%
DY 0.00 0.00 0.00 6.07 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.94 0.90 0.80 0.84 0.84 13.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 18/11/09 17/08/09 14/05/09 18/02/09 18/11/08 20/08/08 -
Price 3.30 3.22 3.18 3.16 2.68 2.25 2.65 -
P/RPS 0.94 1.40 2.71 0.79 0.89 1.13 2.80 -51.60%
P/EPS 8.93 15.14 27.72 10.07 9.43 11.79 26.85 -51.90%
EY 11.19 6.61 3.61 9.93 10.60 8.48 3.72 107.96%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.00 1.02 0.89 0.77 0.89 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