[AJI] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 60.75%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 55,560 53,763 52,703 53,436 47,922 48,074 48,617 9.29%
PBT 6,405 6,107 7,836 6,926 3,368 4,364 4,651 23.75%
Tax -621 -2,258 -1,696 -1,758 -153 -1,292 -533 10.71%
NP 5,784 3,849 6,140 5,168 3,215 3,072 4,118 25.39%
-
NP to SH 5,784 3,849 6,140 5,168 3,215 3,072 4,118 25.39%
-
Tax Rate 9.70% 36.97% 21.64% 25.38% 4.54% 29.61% 11.46% -
Total Cost 49,776 49,914 46,563 48,268 44,707 45,002 44,499 7.74%
-
Net Worth 174,553 168,431 164,746 164,160 158,691 155,729 152,067 9.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,123 - - - 6,080 - - -
Div Payout % 157.73% - - - 189.12% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 174,553 168,431 164,746 164,160 158,691 155,729 152,067 9.62%
NOSH 60,820 60,805 60,792 60,799 60,801 60,831 60,827 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.41% 7.16% 11.65% 9.67% 6.71% 6.39% 8.47% -
ROE 3.31% 2.29% 3.73% 3.15% 2.03% 1.97% 2.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.35 88.42 86.69 87.89 78.82 79.03 79.93 9.30%
EPS 9.51 6.33 10.10 8.50 5.29 5.05 6.77 25.40%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.87 2.77 2.71 2.70 2.61 2.56 2.50 9.62%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.38 88.43 86.68 87.89 78.82 79.07 79.96 9.29%
EPS 9.51 6.33 10.10 8.50 5.29 5.05 6.77 25.40%
DPS 15.01 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.871 2.7703 2.7097 2.70 2.6101 2.5614 2.5012 9.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.24 2.35 2.20 2.17 2.15 2.00 2.09 -
P/RPS 2.45 2.66 2.54 2.47 2.73 2.53 2.61 -4.12%
P/EPS 23.55 37.12 21.78 25.53 40.66 39.60 30.87 -16.49%
EY 4.25 2.69 4.59 3.92 2.46 2.53 3.24 19.80%
DY 6.70 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 0.78 0.85 0.81 0.80 0.82 0.78 0.84 -4.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 12/02/07 20/11/06 -
Price 2.40 2.39 2.20 2.16 2.08 2.07 2.00 -
P/RPS 2.63 2.70 2.54 2.46 2.64 2.62 2.50 3.43%
P/EPS 25.24 37.76 21.78 25.41 39.34 40.99 29.54 -9.94%
EY 3.96 2.65 4.59 3.94 2.54 2.44 3.39 10.90%
DY 6.25 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.84 0.86 0.81 0.80 0.80 0.81 0.80 3.30%

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