[AJI] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -39.56%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 175,131 170,593 170,719 168,339 167,261 166,869 168,116 2.77%
PBT 10,545 7,577 8,127 7,222 12,419 12,589 13,331 -14.50%
Tax -1,115 -841 567 256 -46 -70 -2,078 -34.04%
NP 9,430 6,736 8,694 7,478 12,373 12,519 11,253 -11.14%
-
NP to SH 9,430 6,736 8,694 7,478 12,373 12,519 11,253 -11.14%
-
Tax Rate 10.57% 11.10% -6.98% -3.54% 0.37% 0.56% 15.59% -
Total Cost 165,701 163,857 162,025 160,861 154,888 154,350 156,863 3.73%
-
Net Worth 152,675 121,637 136,123 120,677 137,456 136,149 132,196 10.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,473 5,473 5,470 5,470 5,470 10,939 5,471 0.02%
Div Payout % 58.05% 81.26% 62.92% 73.15% 44.21% 87.38% 48.62% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 152,675 121,637 136,123 120,677 137,456 136,149 132,196 10.10%
NOSH 60,826 60,818 60,769 60,338 60,821 60,781 60,920 -0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.38% 3.95% 5.09% 4.44% 7.40% 7.50% 6.69% -
ROE 6.18% 5.54% 6.39% 6.20% 9.00% 9.20% 8.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 287.92 280.50 280.93 278.99 275.00 274.54 275.96 2.87%
EPS 15.50 11.08 14.31 12.39 20.34 20.60 18.47 -11.05%
DPS 9.00 9.00 9.00 9.00 9.00 18.00 9.00 0.00%
NAPS 2.51 2.00 2.24 2.00 2.26 2.24 2.17 10.21%
Adjusted Per Share Value based on latest NOSH - 60,338
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 288.05 280.59 280.79 276.88 275.10 274.46 276.51 2.77%
EPS 15.51 11.08 14.30 12.30 20.35 20.59 18.51 -11.14%
DPS 9.00 9.00 9.00 9.00 9.00 17.99 9.00 0.00%
NAPS 2.5112 2.0006 2.2389 1.9849 2.2608 2.2393 2.1743 10.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.10 2.29 2.18 2.29 2.26 2.25 2.40 -
P/RPS 0.73 0.82 0.78 0.82 0.82 0.82 0.87 -11.06%
P/EPS 13.55 20.68 15.24 18.48 11.11 10.92 12.99 2.86%
EY 7.38 4.84 6.56 5.41 9.00 9.15 7.70 -2.79%
DY 4.29 3.93 4.13 3.93 3.98 8.00 3.75 9.41%
P/NAPS 0.84 1.15 0.97 1.15 1.00 1.00 1.11 -16.99%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 15/02/05 -
Price 2.09 2.09 2.22 2.15 2.31 2.24 2.28 -
P/RPS 0.73 0.75 0.79 0.77 0.84 0.82 0.83 -8.22%
P/EPS 13.48 18.87 15.52 17.35 11.36 10.88 12.34 6.08%
EY 7.42 5.30 6.44 5.76 8.81 9.20 8.10 -5.69%
DY 4.31 4.31 4.05 4.19 3.90 8.04 3.95 6.00%
P/NAPS 0.83 1.05 0.99 1.08 1.02 1.00 1.05 -14.54%

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