[AJI] YoY Annualized Quarter 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- -37.52%
YoY- -75.94%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 242,586 212,278 189,266 168,418 165,478 158,278 149,546 8.38%
PBT 29,336 29,524 18,010 3,422 14,156 15,098 21,654 5.18%
Tax -6,122 -6,908 -1,830 -228 -880 -1,284 -4,570 4.98%
NP 23,214 22,616 16,180 3,194 13,276 13,814 17,084 5.23%
-
NP to SH 23,214 22,616 16,180 3,194 13,276 13,814 17,084 5.23%
-
Tax Rate 20.87% 23.40% 10.16% 6.66% 6.22% 8.50% 21.10% -
Total Cost 219,372 189,662 173,086 165,224 152,202 144,464 132,462 8.76%
-
Net Worth 178,148 164,756 151,953 121,428 134,340 125,858 122,433 6.44%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 10,941 10,944 8,919 -
Div Payout % - - - - 82.42% 79.23% 52.21% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 178,148 164,756 151,953 121,428 134,340 125,858 122,433 6.44%
NOSH 60,801 60,795 60,781 60,714 60,787 60,801 40,541 6.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.57% 10.65% 8.55% 1.90% 8.02% 8.73% 11.42% -
ROE 13.03% 13.73% 10.65% 2.63% 9.88% 10.98% 13.95% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 398.98 349.17 311.39 277.39 272.22 260.32 368.88 1.31%
EPS 38.18 37.20 26.62 5.26 21.84 22.72 42.14 -1.62%
DPS 0.00 0.00 0.00 0.00 18.00 18.00 22.00 -
NAPS 2.93 2.71 2.50 2.00 2.21 2.07 3.02 -0.50%
Adjusted Per Share Value based on latest NOSH - 60,338
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 399.00 349.15 311.30 277.01 272.17 260.33 245.97 8.38%
EPS 38.18 37.20 26.61 5.25 21.84 22.72 28.10 5.23%
DPS 0.00 0.00 0.00 0.00 18.00 18.00 14.67 -
NAPS 2.9301 2.7099 2.4993 1.9972 2.2096 2.0701 2.0138 6.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.45 2.20 2.09 2.29 2.58 2.68 4.40 -
P/RPS 0.61 0.63 0.67 0.83 0.95 1.03 1.19 -10.53%
P/EPS 6.42 5.91 7.85 43.53 11.81 11.80 10.44 -7.77%
EY 15.58 16.91 12.74 2.30 8.47 8.48 9.58 8.43%
DY 0.00 0.00 0.00 0.00 6.98 6.72 5.00 -
P/NAPS 0.84 0.81 0.84 1.15 1.17 1.29 1.46 -8.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 -
Price 2.25 2.20 2.00 2.15 2.59 2.66 4.30 -
P/RPS 0.56 0.63 0.64 0.78 0.95 1.02 1.17 -11.54%
P/EPS 5.89 5.91 7.51 40.87 11.86 11.71 10.20 -8.73%
EY 16.97 16.91 13.31 2.45 8.43 8.54 9.80 9.57%
DY 0.00 0.00 0.00 0.00 6.95 6.77 5.12 -
P/NAPS 0.77 0.81 0.80 1.08 1.17 1.29 1.42 -9.68%

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