[AJI] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 12.98%
YoY- 33.0%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 219,628 215,462 207,824 202,135 198,049 190,629 184,828 12.19%
PBT 27,934 27,274 24,237 22,494 19,309 16,737 16,324 43.11%
Tax -6,160 -6,333 -5,865 -4,899 -3,736 -2,360 -2,762 70.78%
NP 21,774 20,941 18,372 17,595 15,573 14,377 13,562 37.15%
-
NP to SH 21,774 20,941 18,372 17,595 15,573 14,377 13,562 37.15%
-
Tax Rate 22.05% 23.22% 24.20% 21.78% 19.35% 14.10% 16.92% -
Total Cost 197,854 194,521 189,452 184,540 182,476 176,252 171,266 10.10%
-
Net Worth 180,577 174,553 168,431 164,746 164,160 158,691 155,729 10.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,123 9,123 6,080 6,080 6,080 6,080 5,473 40.62%
Div Payout % 41.90% 43.57% 33.09% 34.56% 39.04% 42.29% 40.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,577 174,553 168,431 164,746 164,160 158,691 155,729 10.38%
NOSH 60,800 60,820 60,805 60,792 60,799 60,801 60,831 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.91% 9.72% 8.84% 8.70% 7.86% 7.54% 7.34% -
ROE 12.06% 12.00% 10.91% 10.68% 9.49% 9.06% 8.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 361.23 354.26 341.78 332.50 325.74 313.53 303.84 12.23%
EPS 35.81 34.43 30.21 28.94 25.61 23.65 22.29 37.21%
DPS 15.00 15.00 10.00 10.00 10.00 10.00 9.00 40.61%
NAPS 2.97 2.87 2.77 2.71 2.70 2.61 2.56 10.42%
Adjusted Per Share Value based on latest NOSH - 60,792
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 361.24 354.38 341.82 332.46 325.74 313.54 304.00 12.20%
EPS 35.81 34.44 30.22 28.94 25.61 23.65 22.31 37.12%
DPS 15.01 15.01 10.00 10.00 10.00 10.00 9.00 40.67%
NAPS 2.9701 2.871 2.7703 2.7097 2.70 2.6101 2.5614 10.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.50 2.24 2.35 2.20 2.17 2.15 2.00 -
P/RPS 0.69 0.63 0.69 0.66 0.67 0.69 0.66 3.01%
P/EPS 6.98 6.51 7.78 7.60 8.47 9.09 8.97 -15.41%
EY 14.32 15.37 12.86 13.16 11.80 11.00 11.15 18.17%
DY 6.00 6.70 4.26 4.55 4.61 4.65 4.50 21.16%
P/NAPS 0.84 0.78 0.85 0.81 0.80 0.82 0.78 5.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 12/02/07 -
Price 2.65 2.40 2.39 2.20 2.16 2.08 2.07 -
P/RPS 0.73 0.68 0.70 0.66 0.66 0.66 0.68 4.84%
P/EPS 7.40 6.97 7.91 7.60 8.43 8.80 9.28 -14.02%
EY 13.51 14.35 12.64 13.16 11.86 11.37 10.77 16.32%
DY 5.66 6.25 4.18 4.55 4.63 4.81 4.35 19.20%
P/NAPS 0.89 0.84 0.86 0.81 0.80 0.80 0.81 6.48%

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