[AJI] YoY Annualized Quarter 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- -0.79%
YoY- 13.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 322,365 318,932 283,653 244,104 213,202 190,276 171,296 11.10%
PBT 36,461 34,925 38,493 29,454 27,824 18,646 6,212 34.28%
Tax -10,128 -7,978 -8,550 -6,424 -7,616 -2,942 -381 72.71%
NP 26,333 26,946 29,942 23,030 20,208 15,704 5,830 28.55%
-
NP to SH 26,333 26,946 29,942 23,030 20,208 15,704 5,830 28.55%
-
Tax Rate 27.78% 22.84% 22.21% 21.81% 27.37% 15.78% 6.13% -
Total Cost 296,032 291,985 253,710 221,073 192,994 174,572 165,465 10.17%
-
Net Worth 229,211 214,607 202,441 183,639 168,399 155,661 136,269 9.04%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 229,211 214,607 202,441 183,639 168,399 155,661 136,269 9.04%
NOSH 60,798 60,795 60,793 60,807 60,794 60,805 60,834 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.17% 8.45% 10.56% 9.43% 9.48% 8.25% 3.40% -
ROE 11.49% 12.56% 14.79% 12.54% 12.00% 10.09% 4.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 530.22 524.60 466.59 401.44 350.70 312.93 281.58 11.11%
EPS 43.31 44.32 49.25 37.88 33.24 25.83 9.59 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.53 3.33 3.02 2.77 2.56 2.24 9.05%
Adjusted Per Share Value based on latest NOSH - 60,831
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 530.21 524.57 466.54 401.49 350.67 312.96 281.74 11.10%
EPS 43.31 44.32 49.25 37.88 33.24 25.83 9.59 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.5298 3.3297 3.0204 2.7698 2.5603 2.2413 9.04%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.00 4.05 3.40 2.42 2.35 2.00 2.18 -
P/RPS 0.75 0.77 0.73 0.60 0.67 0.64 0.77 -0.43%
P/EPS 9.24 9.14 6.90 6.39 7.07 7.74 22.75 -13.93%
EY 10.83 10.94 14.49 15.65 14.14 12.91 4.40 16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.02 0.80 0.85 0.78 0.97 1.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 10/02/10 18/02/09 27/02/08 12/02/07 15/02/06 -
Price 4.00 4.00 3.30 2.68 2.39 2.07 2.22 -
P/RPS 0.75 0.76 0.71 0.67 0.68 0.66 0.79 -0.86%
P/EPS 9.24 9.02 6.70 7.08 7.19 8.01 23.16 -14.19%
EY 10.83 11.08 14.93 14.13 13.91 12.48 4.32 16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 0.99 0.89 0.86 0.81 0.99 1.14%

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