[AJI] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -6.6%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 71,283 60,761 61,785 63,691 57,602 55,560 53,763 20.70%
PBT 8,845 3,586 7,333 7,081 7,586 6,405 6,107 28.03%
Tax -1,874 -1,787 -1,757 -1,476 -1,585 -621 -2,258 -11.69%
NP 6,971 1,799 5,576 5,605 6,001 5,784 3,849 48.63%
-
NP to SH 6,971 1,799 5,576 5,605 6,001 5,784 3,849 48.63%
-
Tax Rate 21.19% 49.83% 23.96% 20.84% 20.89% 9.70% 36.97% -
Total Cost 64,312 58,962 56,209 58,086 51,601 49,776 49,914 18.42%
-
Net Worth 192,659 185,602 183,711 178,119 180,577 174,553 168,431 9.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 10,345 - - - 9,123 - -
Div Payout % - 575.04% - - - 157.73% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 192,659 185,602 183,711 178,119 180,577 174,553 168,431 9.38%
NOSH 60,775 60,853 60,831 60,791 60,800 60,820 60,805 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.78% 2.96% 9.02% 8.80% 10.42% 10.41% 7.16% -
ROE 3.62% 0.97% 3.04% 3.15% 3.32% 3.31% 2.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 117.29 99.85 101.57 104.77 94.74 91.35 88.42 20.74%
EPS 11.47 2.96 9.17 9.22 9.87 9.51 6.33 48.68%
DPS 0.00 17.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.17 3.05 3.02 2.93 2.97 2.87 2.77 9.41%
Adjusted Per Share Value based on latest NOSH - 60,791
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 117.24 99.94 101.62 104.76 94.74 91.38 88.43 20.70%
EPS 11.47 2.96 9.17 9.22 9.87 9.51 6.33 48.68%
DPS 0.00 17.02 0.00 0.00 0.00 15.01 0.00 -
NAPS 3.1688 3.0527 3.0216 2.9297 2.9701 2.871 2.7703 9.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.98 2.80 2.42 2.45 2.50 2.24 2.35 -
P/RPS 2.54 2.80 2.38 2.34 2.64 2.45 2.66 -3.03%
P/EPS 25.98 94.71 26.40 26.57 25.33 23.55 37.12 -21.18%
EY 3.85 1.06 3.79 3.76 3.95 4.25 2.69 27.02%
DY 0.00 6.07 0.00 0.00 0.00 6.70 0.00 -
P/NAPS 0.94 0.92 0.80 0.84 0.84 0.78 0.85 6.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 14/05/09 18/02/09 18/11/08 20/08/08 28/05/08 27/02/08 -
Price 3.18 3.16 2.68 2.25 2.65 2.40 2.39 -
P/RPS 2.71 3.16 2.64 2.15 2.80 2.63 2.70 0.24%
P/EPS 27.72 106.89 29.24 24.40 26.85 25.24 37.76 -18.63%
EY 3.61 0.94 3.42 4.10 3.72 3.96 2.65 22.91%
DY 0.00 5.38 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 1.00 1.04 0.89 0.77 0.89 0.84 0.86 10.58%

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