[AJI] YoY Annualized Quarter 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- 9.4%
YoY- 39.78%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 319,626 280,158 242,586 212,278 189,266 168,418 165,478 11.59%
PBT 36,968 32,822 29,336 29,524 18,010 3,422 14,156 17.34%
Tax -9,120 -6,958 -6,122 -6,908 -1,830 -228 -880 47.63%
NP 27,848 25,864 23,214 22,616 16,180 3,194 13,276 13.13%
-
NP to SH 27,848 25,864 23,214 22,616 16,180 3,194 13,276 13.13%
-
Tax Rate 24.67% 21.20% 20.87% 23.40% 10.16% 6.66% 6.22% -
Total Cost 291,778 254,294 219,372 189,662 173,086 165,224 152,202 11.45%
-
Net Worth 208,539 189,085 178,148 164,756 151,953 121,428 134,340 7.60%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 10,941 -
Div Payout % - - - - - - 82.42% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 208,539 189,085 178,148 164,756 151,953 121,428 134,340 7.60%
NOSH 60,798 60,799 60,801 60,795 60,781 60,714 60,787 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.71% 9.23% 9.57% 10.65% 8.55% 1.90% 8.02% -
ROE 13.35% 13.68% 13.03% 13.73% 10.65% 2.63% 9.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 525.71 460.79 398.98 349.17 311.39 277.39 272.22 11.58%
EPS 45.80 42.54 38.18 37.20 26.62 5.26 21.84 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
NAPS 3.43 3.11 2.93 2.71 2.50 2.00 2.21 7.59%
Adjusted Per Share Value based on latest NOSH - 60,792
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 525.71 460.79 399.00 349.15 311.30 277.01 272.17 11.59%
EPS 45.80 42.54 38.18 37.20 26.61 5.25 21.84 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
NAPS 3.43 3.11 2.9301 2.7099 2.4993 1.9972 2.2096 7.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.07 3.06 2.45 2.20 2.09 2.29 2.58 -
P/RPS 0.77 0.66 0.61 0.63 0.67 0.83 0.95 -3.43%
P/EPS 8.89 7.19 6.42 5.91 7.85 43.53 11.81 -4.62%
EY 11.25 13.90 15.58 16.91 12.74 2.30 8.47 4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.98 -
P/NAPS 1.19 0.98 0.84 0.81 0.84 1.15 1.17 0.28%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 18/11/08 15/11/07 20/11/06 16/11/05 22/11/04 -
Price 4.22 3.22 2.25 2.20 2.00 2.15 2.59 -
P/RPS 0.80 0.70 0.56 0.63 0.64 0.78 0.95 -2.82%
P/EPS 9.21 7.57 5.89 5.91 7.51 40.87 11.86 -4.12%
EY 10.85 13.21 16.97 16.91 13.31 2.45 8.43 4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
P/NAPS 1.23 1.04 0.77 0.81 0.80 1.08 1.17 0.83%

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