[AJI] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 1.84%
YoY- 406.57%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 280,158 242,586 212,278 189,266 168,418 165,478 158,278 9.97%
PBT 32,822 29,336 29,524 18,010 3,422 14,156 15,098 13.80%
Tax -6,958 -6,122 -6,908 -1,830 -228 -880 -1,284 32.49%
NP 25,864 23,214 22,616 16,180 3,194 13,276 13,814 11.00%
-
NP to SH 25,864 23,214 22,616 16,180 3,194 13,276 13,814 11.00%
-
Tax Rate 21.20% 20.87% 23.40% 10.16% 6.66% 6.22% 8.50% -
Total Cost 254,294 219,372 189,662 173,086 165,224 152,202 144,464 9.87%
-
Net Worth 189,085 178,148 164,756 151,953 121,428 134,340 125,858 7.01%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 10,941 10,944 -
Div Payout % - - - - - 82.42% 79.23% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 189,085 178,148 164,756 151,953 121,428 134,340 125,858 7.01%
NOSH 60,799 60,801 60,795 60,781 60,714 60,787 60,801 -0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.23% 9.57% 10.65% 8.55% 1.90% 8.02% 8.73% -
ROE 13.68% 13.03% 13.73% 10.65% 2.63% 9.88% 10.98% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 460.79 398.98 349.17 311.39 277.39 272.22 260.32 9.97%
EPS 42.54 38.18 37.20 26.62 5.26 21.84 22.72 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 18.00 -
NAPS 3.11 2.93 2.71 2.50 2.00 2.21 2.07 7.01%
Adjusted Per Share Value based on latest NOSH - 60,827
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 460.79 399.00 349.15 311.30 277.01 272.17 260.33 9.97%
EPS 42.54 38.18 37.20 26.61 5.25 21.84 22.72 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 18.00 -
NAPS 3.11 2.9301 2.7099 2.4993 1.9972 2.2096 2.0701 7.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.06 2.45 2.20 2.09 2.29 2.58 2.68 -
P/RPS 0.66 0.61 0.63 0.67 0.83 0.95 1.03 -7.14%
P/EPS 7.19 6.42 5.91 7.85 43.53 11.81 11.80 -7.91%
EY 13.90 15.58 16.91 12.74 2.30 8.47 8.48 8.57%
DY 0.00 0.00 0.00 0.00 0.00 6.98 6.72 -
P/NAPS 0.98 0.84 0.81 0.84 1.15 1.17 1.29 -4.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 18/11/08 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 -
Price 3.22 2.25 2.20 2.00 2.15 2.59 2.66 -
P/RPS 0.70 0.56 0.63 0.64 0.78 0.95 1.02 -6.07%
P/EPS 7.57 5.89 5.91 7.51 40.87 11.86 11.71 -7.00%
EY 13.21 16.97 16.91 13.31 2.45 8.43 8.54 7.53%
DY 0.00 0.00 0.00 0.00 0.00 6.95 6.77 -
P/NAPS 1.04 0.77 0.81 0.80 1.08 1.17 1.29 -3.52%

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