[AJI] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 8.13%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 262,625 257,520 243,839 238,638 230,616 219,628 215,462 14.09%
PBT 27,330 26,845 25,586 28,405 27,179 27,934 27,274 0.13%
Tax -7,023 -6,894 -6,605 -5,439 -5,940 -6,160 -6,333 7.13%
NP 20,307 19,951 18,981 22,966 21,239 21,774 20,941 -2.02%
-
NP to SH 20,307 19,951 18,981 22,966 21,239 21,774 20,941 -2.02%
-
Tax Rate 25.70% 25.68% 25.81% 19.15% 21.86% 22.05% 23.22% -
Total Cost 242,318 237,569 224,858 215,672 209,377 197,854 194,521 15.75%
-
Net Worth 189,170 192,659 185,602 183,711 178,119 180,577 174,553 5.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,345 10,345 10,345 9,123 9,123 9,123 9,123 8.73%
Div Payout % 50.94% 51.85% 54.50% 39.72% 42.95% 41.90% 43.57% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 189,170 192,659 185,602 183,711 178,119 180,577 174,553 5.50%
NOSH 60,826 60,775 60,853 60,831 60,791 60,800 60,820 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.73% 7.75% 7.78% 9.62% 9.21% 9.91% 9.72% -
ROE 10.73% 10.36% 10.23% 12.50% 11.92% 12.06% 12.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 431.76 423.72 400.70 392.29 379.35 361.23 354.26 14.08%
EPS 33.39 32.83 31.19 37.75 34.94 35.81 34.43 -2.02%
DPS 17.00 17.00 17.00 15.00 15.00 15.00 15.00 8.69%
NAPS 3.11 3.17 3.05 3.02 2.93 2.97 2.87 5.49%
Adjusted Per Share Value based on latest NOSH - 60,831
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 431.96 423.56 401.06 392.50 379.31 361.24 354.38 14.09%
EPS 33.40 32.81 31.22 37.77 34.93 35.81 34.44 -2.02%
DPS 17.02 17.02 17.02 15.01 15.01 15.01 15.01 8.73%
NAPS 3.1114 3.1688 3.0527 3.0216 2.9297 2.9701 2.871 5.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.06 2.98 2.80 2.42 2.45 2.50 2.24 -
P/RPS 0.71 0.70 0.70 0.62 0.65 0.69 0.63 8.28%
P/EPS 9.17 9.08 8.98 6.41 7.01 6.98 6.51 25.63%
EY 10.91 11.02 11.14 15.60 14.26 14.32 15.37 -20.41%
DY 5.56 5.70 6.07 6.20 6.12 6.00 6.70 -11.68%
P/NAPS 0.98 0.94 0.92 0.80 0.84 0.84 0.78 16.41%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 17/08/09 14/05/09 18/02/09 18/11/08 20/08/08 28/05/08 -
Price 3.22 3.18 3.16 2.68 2.25 2.65 2.40 -
P/RPS 0.75 0.75 0.79 0.68 0.59 0.73 0.68 6.74%
P/EPS 9.65 9.69 10.13 7.10 6.44 7.40 6.97 24.19%
EY 10.37 10.32 9.87 14.09 15.53 13.51 14.35 -19.45%
DY 5.28 5.35 5.38 5.60 6.67 5.66 6.25 -10.62%
P/NAPS 1.04 1.00 1.04 0.89 0.77 0.89 0.84 15.28%

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