[AJI] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 3.98%
YoY- 39.82%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 243,839 238,638 230,616 219,628 215,462 207,824 202,135 13.30%
PBT 25,586 28,405 27,179 27,934 27,274 24,237 22,494 8.95%
Tax -6,605 -5,439 -5,940 -6,160 -6,333 -5,865 -4,899 22.02%
NP 18,981 22,966 21,239 21,774 20,941 18,372 17,595 5.18%
-
NP to SH 18,981 22,966 21,239 21,774 20,941 18,372 17,595 5.18%
-
Tax Rate 25.81% 19.15% 21.86% 22.05% 23.22% 24.20% 21.78% -
Total Cost 224,858 215,672 209,377 197,854 194,521 189,452 184,540 14.06%
-
Net Worth 185,602 183,711 178,119 180,577 174,553 168,431 164,746 8.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,345 9,123 9,123 9,123 9,123 6,080 6,080 42.47%
Div Payout % 54.50% 39.72% 42.95% 41.90% 43.57% 33.09% 34.56% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 185,602 183,711 178,119 180,577 174,553 168,431 164,746 8.26%
NOSH 60,853 60,831 60,791 60,800 60,820 60,805 60,792 0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.78% 9.62% 9.21% 9.91% 9.72% 8.84% 8.70% -
ROE 10.23% 12.50% 11.92% 12.06% 12.00% 10.91% 10.68% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 400.70 392.29 379.35 361.23 354.26 341.78 332.50 13.23%
EPS 31.19 37.75 34.94 35.81 34.43 30.21 28.94 5.11%
DPS 17.00 15.00 15.00 15.00 15.00 10.00 10.00 42.39%
NAPS 3.05 3.02 2.93 2.97 2.87 2.77 2.71 8.19%
Adjusted Per Share Value based on latest NOSH - 60,800
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 401.06 392.50 379.31 361.24 354.38 341.82 332.46 13.30%
EPS 31.22 37.77 34.93 35.81 34.44 30.22 28.94 5.18%
DPS 17.02 15.01 15.01 15.01 15.01 10.00 10.00 42.50%
NAPS 3.0527 3.0216 2.9297 2.9701 2.871 2.7703 2.7097 8.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.80 2.42 2.45 2.50 2.24 2.35 2.20 -
P/RPS 0.70 0.62 0.65 0.69 0.63 0.69 0.66 3.99%
P/EPS 8.98 6.41 7.01 6.98 6.51 7.78 7.60 11.75%
EY 11.14 15.60 14.26 14.32 15.37 12.86 13.16 -10.50%
DY 6.07 6.20 6.12 6.00 6.70 4.26 4.55 21.16%
P/NAPS 0.92 0.80 0.84 0.84 0.78 0.85 0.81 8.85%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 18/02/09 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 -
Price 3.16 2.68 2.25 2.65 2.40 2.39 2.20 -
P/RPS 0.79 0.68 0.59 0.73 0.68 0.70 0.66 12.72%
P/EPS 10.13 7.10 6.44 7.40 6.97 7.91 7.60 21.09%
EY 9.87 14.09 15.53 13.51 14.35 12.64 13.16 -17.43%
DY 5.38 5.60 6.67 5.66 6.25 4.18 4.55 11.80%
P/NAPS 1.04 0.89 0.77 0.89 0.84 0.86 0.81 18.11%

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