[AJI] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 8.32%
YoY- 65.14%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 215,462 207,824 202,135 198,049 190,629 184,828 181,017 12.30%
PBT 27,274 24,237 22,494 19,309 16,737 16,324 14,871 49.77%
Tax -6,333 -5,865 -4,899 -3,736 -2,360 -2,762 -1,642 145.73%
NP 20,941 18,372 17,595 15,573 14,377 13,562 13,229 35.78%
-
NP to SH 20,941 18,372 17,595 15,573 14,377 13,562 13,229 35.78%
-
Tax Rate 23.22% 24.20% 21.78% 19.35% 14.10% 16.92% 11.04% -
Total Cost 194,521 189,452 184,540 182,476 176,252 171,266 167,788 10.34%
-
Net Worth 174,553 168,431 164,746 164,160 158,691 155,729 152,067 9.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,123 6,080 6,080 6,080 6,080 5,473 5,473 40.54%
Div Payout % 43.57% 33.09% 34.56% 39.04% 42.29% 40.36% 41.38% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 174,553 168,431 164,746 164,160 158,691 155,729 152,067 9.62%
NOSH 60,820 60,805 60,792 60,799 60,801 60,831 60,827 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.72% 8.84% 8.70% 7.86% 7.54% 7.34% 7.31% -
ROE 12.00% 10.91% 10.68% 9.49% 9.06% 8.71% 8.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 354.26 341.78 332.50 325.74 313.53 303.84 297.59 12.31%
EPS 34.43 30.21 28.94 25.61 23.65 22.29 21.75 35.78%
DPS 15.00 10.00 10.00 10.00 10.00 9.00 9.00 40.52%
NAPS 2.87 2.77 2.71 2.70 2.61 2.56 2.50 9.62%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 354.38 341.82 332.46 325.74 313.54 304.00 297.73 12.30%
EPS 34.44 30.22 28.94 25.61 23.65 22.31 21.76 35.77%
DPS 15.01 10.00 10.00 10.00 10.00 9.00 9.00 40.59%
NAPS 2.871 2.7703 2.7097 2.70 2.6101 2.5614 2.5012 9.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.24 2.35 2.20 2.17 2.15 2.00 2.09 -
P/RPS 0.63 0.69 0.66 0.67 0.69 0.66 0.70 -6.77%
P/EPS 6.51 7.78 7.60 8.47 9.09 8.97 9.61 -22.84%
EY 15.37 12.86 13.16 11.80 11.00 11.15 10.41 29.63%
DY 6.70 4.26 4.55 4.61 4.65 4.50 4.31 34.15%
P/NAPS 0.78 0.85 0.81 0.80 0.82 0.78 0.84 -4.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 12/02/07 20/11/06 -
Price 2.40 2.39 2.20 2.16 2.08 2.07 2.00 -
P/RPS 0.68 0.70 0.66 0.66 0.66 0.68 0.67 0.99%
P/EPS 6.97 7.91 7.60 8.43 8.80 9.28 9.20 -16.88%
EY 14.35 12.64 13.16 11.86 11.37 10.77 10.87 20.32%
DY 6.25 4.18 4.55 4.63 4.81 4.35 4.50 24.45%
P/NAPS 0.84 0.86 0.81 0.80 0.80 0.81 0.80 3.30%

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