[AJI] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -37.31%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 63,691 57,602 55,560 53,763 52,703 53,436 47,922 20.81%
PBT 7,081 7,586 6,405 6,107 7,836 6,926 3,368 63.89%
Tax -1,476 -1,585 -621 -2,258 -1,696 -1,758 -153 351.30%
NP 5,605 6,001 5,784 3,849 6,140 5,168 3,215 44.70%
-
NP to SH 5,605 6,001 5,784 3,849 6,140 5,168 3,215 44.70%
-
Tax Rate 20.84% 20.89% 9.70% 36.97% 21.64% 25.38% 4.54% -
Total Cost 58,086 51,601 49,776 49,914 46,563 48,268 44,707 19.01%
-
Net Worth 178,119 180,577 174,553 168,431 164,746 164,160 158,691 7.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,123 - - - 6,080 -
Div Payout % - - 157.73% - - - 189.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 178,119 180,577 174,553 168,431 164,746 164,160 158,691 7.98%
NOSH 60,791 60,800 60,820 60,805 60,792 60,799 60,801 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.80% 10.42% 10.41% 7.16% 11.65% 9.67% 6.71% -
ROE 3.15% 3.32% 3.31% 2.29% 3.73% 3.15% 2.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.77 94.74 91.35 88.42 86.69 87.89 78.82 20.83%
EPS 9.22 9.87 9.51 6.33 10.10 8.50 5.29 44.68%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 2.93 2.97 2.87 2.77 2.71 2.70 2.61 7.99%
Adjusted Per Share Value based on latest NOSH - 60,805
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.76 94.74 91.38 88.43 86.68 87.89 78.82 20.82%
EPS 9.22 9.87 9.51 6.33 10.10 8.50 5.29 44.68%
DPS 0.00 0.00 15.01 0.00 0.00 0.00 10.00 -
NAPS 2.9297 2.9701 2.871 2.7703 2.7097 2.70 2.6101 7.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.45 2.50 2.24 2.35 2.20 2.17 2.15 -
P/RPS 2.34 2.64 2.45 2.66 2.54 2.47 2.73 -9.74%
P/EPS 26.57 25.33 23.55 37.12 21.78 25.53 40.66 -24.63%
EY 3.76 3.95 4.25 2.69 4.59 3.92 2.46 32.58%
DY 0.00 0.00 6.70 0.00 0.00 0.00 4.65 -
P/NAPS 0.84 0.84 0.78 0.85 0.81 0.80 0.82 1.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 -
Price 2.25 2.65 2.40 2.39 2.20 2.16 2.08 -
P/RPS 2.15 2.80 2.63 2.70 2.54 2.46 2.64 -12.75%
P/EPS 24.40 26.85 25.24 37.76 21.78 25.41 39.34 -27.20%
EY 4.10 3.72 3.96 2.65 4.59 3.94 2.54 37.48%
DY 0.00 0.00 6.25 0.00 0.00 0.00 4.81 -
P/NAPS 0.77 0.89 0.84 0.86 0.81 0.80 0.80 -2.50%

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