[AJI] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 39.99%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 190,629 184,828 181,017 175,131 170,593 170,719 168,339 8.65%
PBT 16,737 16,324 14,871 10,545 7,577 8,127 7,222 75.21%
Tax -2,360 -2,762 -1,642 -1,115 -841 567 256 -
NP 14,377 13,562 13,229 9,430 6,736 8,694 7,478 54.67%
-
NP to SH 14,377 13,562 13,229 9,430 6,736 8,694 7,478 54.67%
-
Tax Rate 14.10% 16.92% 11.04% 10.57% 11.10% -6.98% -3.54% -
Total Cost 176,252 171,266 167,788 165,701 163,857 162,025 160,861 6.28%
-
Net Worth 158,691 155,729 152,067 152,675 121,637 136,123 120,677 20.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,080 5,473 5,473 5,473 5,473 5,470 5,470 7.30%
Div Payout % 42.29% 40.36% 41.38% 58.05% 81.26% 62.92% 73.15% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 158,691 155,729 152,067 152,675 121,637 136,123 120,677 20.04%
NOSH 60,801 60,831 60,827 60,826 60,818 60,769 60,338 0.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.54% 7.34% 7.31% 5.38% 3.95% 5.09% 4.44% -
ROE 9.06% 8.71% 8.70% 6.18% 5.54% 6.39% 6.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 313.53 303.84 297.59 287.92 280.50 280.93 278.99 8.09%
EPS 23.65 22.29 21.75 15.50 11.08 14.31 12.39 53.93%
DPS 10.00 9.00 9.00 9.00 9.00 9.00 9.00 7.28%
NAPS 2.61 2.56 2.50 2.51 2.00 2.24 2.00 19.43%
Adjusted Per Share Value based on latest NOSH - 60,826
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 313.54 304.00 297.73 288.05 280.59 280.79 276.88 8.65%
EPS 23.65 22.31 21.76 15.51 11.08 14.30 12.30 54.68%
DPS 10.00 9.00 9.00 9.00 9.00 9.00 9.00 7.28%
NAPS 2.6101 2.5614 2.5012 2.5112 2.0006 2.2389 1.9849 20.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 2.00 2.09 2.10 2.29 2.18 2.29 -
P/RPS 0.69 0.66 0.70 0.73 0.82 0.78 0.82 -10.87%
P/EPS 9.09 8.97 9.61 13.55 20.68 15.24 18.48 -37.71%
EY 11.00 11.15 10.41 7.38 4.84 6.56 5.41 60.56%
DY 4.65 4.50 4.31 4.29 3.93 4.13 3.93 11.87%
P/NAPS 0.82 0.78 0.84 0.84 1.15 0.97 1.15 -20.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 12/02/07 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 -
Price 2.08 2.07 2.00 2.09 2.09 2.22 2.15 -
P/RPS 0.66 0.68 0.67 0.73 0.75 0.79 0.77 -9.77%
P/EPS 8.80 9.28 9.20 13.48 18.87 15.52 17.35 -36.42%
EY 11.37 10.77 10.87 7.42 5.30 6.44 5.76 57.42%
DY 4.81 4.35 4.50 4.31 4.31 4.05 4.19 9.64%
P/NAPS 0.80 0.81 0.80 0.83 1.05 0.99 1.08 -18.14%

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