[AJI] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 3.75%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 60,761 61,785 63,691 57,602 55,560 53,763 52,703 9.93%
PBT 3,586 7,333 7,081 7,586 6,405 6,107 7,836 -40.58%
Tax -1,787 -1,757 -1,476 -1,585 -621 -2,258 -1,696 3.54%
NP 1,799 5,576 5,605 6,001 5,784 3,849 6,140 -55.85%
-
NP to SH 1,799 5,576 5,605 6,001 5,784 3,849 6,140 -55.85%
-
Tax Rate 49.83% 23.96% 20.84% 20.89% 9.70% 36.97% 21.64% -
Total Cost 58,962 56,209 58,086 51,601 49,776 49,914 46,563 17.02%
-
Net Worth 185,602 183,711 178,119 180,577 174,553 168,431 164,746 8.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,345 - - - 9,123 - - -
Div Payout % 575.04% - - - 157.73% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 185,602 183,711 178,119 180,577 174,553 168,431 164,746 8.26%
NOSH 60,853 60,831 60,791 60,800 60,820 60,805 60,792 0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.96% 9.02% 8.80% 10.42% 10.41% 7.16% 11.65% -
ROE 0.97% 3.04% 3.15% 3.32% 3.31% 2.29% 3.73% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.85 101.57 104.77 94.74 91.35 88.42 86.69 9.87%
EPS 2.96 9.17 9.22 9.87 9.51 6.33 10.10 -55.84%
DPS 17.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.05 3.02 2.93 2.97 2.87 2.77 2.71 8.19%
Adjusted Per Share Value based on latest NOSH - 60,800
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.94 101.62 104.76 94.74 91.38 88.43 86.68 9.94%
EPS 2.96 9.17 9.22 9.87 9.51 6.33 10.10 -55.84%
DPS 17.02 0.00 0.00 0.00 15.01 0.00 0.00 -
NAPS 3.0527 3.0216 2.9297 2.9701 2.871 2.7703 2.7097 8.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.80 2.42 2.45 2.50 2.24 2.35 2.20 -
P/RPS 2.80 2.38 2.34 2.64 2.45 2.66 2.54 6.70%
P/EPS 94.71 26.40 26.57 25.33 23.55 37.12 21.78 166.17%
EY 1.06 3.79 3.76 3.95 4.25 2.69 4.59 -62.32%
DY 6.07 0.00 0.00 0.00 6.70 0.00 0.00 -
P/NAPS 0.92 0.80 0.84 0.84 0.78 0.85 0.81 8.85%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 18/02/09 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 -
Price 3.16 2.68 2.25 2.65 2.40 2.39 2.20 -
P/RPS 3.16 2.64 2.15 2.80 2.63 2.70 2.54 15.65%
P/EPS 106.89 29.24 24.40 26.85 25.24 37.76 21.78 188.51%
EY 0.94 3.42 4.10 3.72 3.96 2.65 4.59 -65.22%
DY 5.38 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 1.04 0.89 0.77 0.89 0.84 0.86 0.81 18.11%

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