[AJI] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 18.81%
YoY- 49.1%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 57,602 55,560 53,763 52,703 53,436 47,922 48,074 12.82%
PBT 7,586 6,405 6,107 7,836 6,926 3,368 4,364 44.62%
Tax -1,585 -621 -2,258 -1,696 -1,758 -153 -1,292 14.61%
NP 6,001 5,784 3,849 6,140 5,168 3,215 3,072 56.33%
-
NP to SH 6,001 5,784 3,849 6,140 5,168 3,215 3,072 56.33%
-
Tax Rate 20.89% 9.70% 36.97% 21.64% 25.38% 4.54% 29.61% -
Total Cost 51,601 49,776 49,914 46,563 48,268 44,707 45,002 9.56%
-
Net Worth 180,577 174,553 168,431 164,746 164,160 158,691 155,729 10.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 9,123 - - - 6,080 - -
Div Payout % - 157.73% - - - 189.12% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,577 174,553 168,431 164,746 164,160 158,691 155,729 10.38%
NOSH 60,800 60,820 60,805 60,792 60,799 60,801 60,831 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.42% 10.41% 7.16% 11.65% 9.67% 6.71% 6.39% -
ROE 3.32% 3.31% 2.29% 3.73% 3.15% 2.03% 1.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 94.74 91.35 88.42 86.69 87.89 78.82 79.03 12.86%
EPS 9.87 9.51 6.33 10.10 8.50 5.29 5.05 56.38%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.97 2.87 2.77 2.71 2.70 2.61 2.56 10.42%
Adjusted Per Share Value based on latest NOSH - 60,792
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 94.74 91.38 88.43 86.68 87.89 78.82 79.07 12.82%
EPS 9.87 9.51 6.33 10.10 8.50 5.29 5.05 56.38%
DPS 0.00 15.01 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.9701 2.871 2.7703 2.7097 2.70 2.6101 2.5614 10.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.50 2.24 2.35 2.20 2.17 2.15 2.00 -
P/RPS 2.64 2.45 2.66 2.54 2.47 2.73 2.53 2.88%
P/EPS 25.33 23.55 37.12 21.78 25.53 40.66 39.60 -25.78%
EY 3.95 4.25 2.69 4.59 3.92 2.46 2.53 34.61%
DY 0.00 6.70 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 0.84 0.78 0.85 0.81 0.80 0.82 0.78 5.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 12/02/07 -
Price 2.65 2.40 2.39 2.20 2.16 2.08 2.07 -
P/RPS 2.80 2.63 2.70 2.54 2.46 2.64 2.62 4.53%
P/EPS 26.85 25.24 37.76 21.78 25.41 39.34 40.99 -24.59%
EY 3.72 3.96 2.65 4.59 3.94 2.54 2.44 32.49%
DY 0.00 6.25 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.89 0.84 0.86 0.81 0.80 0.80 0.81 6.48%

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