[AJI] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 4.42%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 230,616 219,628 215,462 207,824 202,135 198,049 190,629 13.49%
PBT 27,179 27,934 27,274 24,237 22,494 19,309 16,737 38.03%
Tax -5,940 -6,160 -6,333 -5,865 -4,899 -3,736 -2,360 84.72%
NP 21,239 21,774 20,941 18,372 17,595 15,573 14,377 29.61%
-
NP to SH 21,239 21,774 20,941 18,372 17,595 15,573 14,377 29.61%
-
Tax Rate 21.86% 22.05% 23.22% 24.20% 21.78% 19.35% 14.10% -
Total Cost 209,377 197,854 194,521 189,452 184,540 182,476 176,252 12.13%
-
Net Worth 178,119 180,577 174,553 168,431 164,746 164,160 158,691 7.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,123 9,123 9,123 6,080 6,080 6,080 6,080 30.96%
Div Payout % 42.95% 41.90% 43.57% 33.09% 34.56% 39.04% 42.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 178,119 180,577 174,553 168,431 164,746 164,160 158,691 7.98%
NOSH 60,791 60,800 60,820 60,805 60,792 60,799 60,801 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.21% 9.91% 9.72% 8.84% 8.70% 7.86% 7.54% -
ROE 11.92% 12.06% 12.00% 10.91% 10.68% 9.49% 9.06% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 379.35 361.23 354.26 341.78 332.50 325.74 313.53 13.50%
EPS 34.94 35.81 34.43 30.21 28.94 25.61 23.65 29.62%
DPS 15.00 15.00 15.00 10.00 10.00 10.00 10.00 30.94%
NAPS 2.93 2.97 2.87 2.77 2.71 2.70 2.61 7.99%
Adjusted Per Share Value based on latest NOSH - 60,805
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 379.31 361.24 354.38 341.82 332.46 325.74 313.54 13.49%
EPS 34.93 35.81 34.44 30.22 28.94 25.61 23.65 29.59%
DPS 15.01 15.01 15.01 10.00 10.00 10.00 10.00 30.99%
NAPS 2.9297 2.9701 2.871 2.7703 2.7097 2.70 2.6101 7.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.45 2.50 2.24 2.35 2.20 2.17 2.15 -
P/RPS 0.65 0.69 0.63 0.69 0.66 0.67 0.69 -3.89%
P/EPS 7.01 6.98 6.51 7.78 7.60 8.47 9.09 -15.86%
EY 14.26 14.32 15.37 12.86 13.16 11.80 11.00 18.83%
DY 6.12 6.00 6.70 4.26 4.55 4.61 4.65 20.03%
P/NAPS 0.84 0.84 0.78 0.85 0.81 0.80 0.82 1.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 21/08/07 23/05/07 -
Price 2.25 2.65 2.40 2.39 2.20 2.16 2.08 -
P/RPS 0.59 0.73 0.68 0.70 0.66 0.66 0.66 -7.18%
P/EPS 6.44 7.40 6.97 7.91 7.60 8.43 8.80 -18.74%
EY 15.53 13.51 14.35 12.64 13.16 11.86 11.37 23.03%
DY 6.67 5.66 6.25 4.18 4.55 4.63 4.81 24.27%
P/NAPS 0.77 0.89 0.84 0.86 0.81 0.80 0.80 -2.50%

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