[AJI] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -4.53%
YoY- 121.36%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 284,617 243,839 215,462 190,629 170,593 166,869 164,126 9.60%
PBT 30,876 25,677 27,273 17,353 7,614 12,589 14,146 13.88%
Tax -6,937 -6,605 -6,333 -2,360 -841 -70 -2,087 22.15%
NP 23,939 19,072 20,940 14,993 6,773 12,519 12,059 12.10%
-
NP to SH 23,939 19,072 20,940 14,993 6,773 12,519 12,059 12.10%
-
Tax Rate 22.47% 25.72% 23.22% 13.60% 11.05% 0.56% 14.75% -
Total Cost 260,678 224,767 194,522 175,636 163,820 154,350 152,067 9.39%
-
Net Worth 204,305 189,102 174,499 158,699 148,275 136,195 128,906 7.97%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,944 10,336 9,120 6,080 5,469 5,472 5,472 12.24%
Div Payout % 45.72% 54.20% 43.55% 40.56% 80.75% 43.71% 45.38% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 204,305 189,102 174,499 158,699 148,275 136,195 128,906 7.97%
NOSH 60,805 60,804 60,801 60,804 60,768 60,801 60,804 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.41% 7.82% 9.72% 7.87% 3.97% 7.50% 7.35% -
ROE 11.72% 10.09% 12.00% 9.45% 4.57% 9.19% 9.35% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 468.08 401.02 354.37 313.51 280.73 274.45 269.92 9.60%
EPS 39.37 31.37 34.44 24.66 11.14 20.59 19.83 12.10%
DPS 18.00 17.00 15.00 10.00 9.00 9.00 9.00 12.24%
NAPS 3.36 3.11 2.87 2.61 2.44 2.24 2.12 7.97%
Adjusted Per Share Value based on latest NOSH - 60,801
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 468.13 401.06 354.38 313.54 280.59 274.46 269.95 9.60%
EPS 39.37 31.37 34.44 24.66 11.14 20.59 19.83 12.10%
DPS 18.00 17.00 15.00 10.00 9.00 9.00 9.00 12.24%
NAPS 3.3603 3.1103 2.8701 2.6102 2.4388 2.2401 2.1202 7.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.08 2.80 2.24 2.15 2.29 2.25 2.58 -
P/RPS 0.87 0.70 0.63 0.69 0.82 0.82 0.96 -1.62%
P/EPS 10.36 8.93 6.50 8.72 20.55 10.93 13.01 -3.72%
EY 9.65 11.20 15.38 11.47 4.87 9.15 7.69 3.85%
DY 4.41 6.07 6.70 4.65 3.93 4.00 3.49 3.97%
P/NAPS 1.21 0.90 0.78 0.82 0.94 1.00 1.22 -0.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 14/05/09 28/05/08 23/05/07 25/05/06 25/05/05 26/05/04 -
Price 4.16 3.16 2.40 2.08 2.09 2.24 2.70 -
P/RPS 0.89 0.79 0.68 0.66 0.74 0.82 1.00 -1.92%
P/EPS 10.57 10.07 6.97 8.44 18.75 10.88 13.61 -4.12%
EY 9.46 9.93 14.35 11.85 5.33 9.19 7.35 4.29%
DY 4.33 5.38 6.25 4.81 4.31 4.02 3.33 4.47%
P/NAPS 1.24 1.02 0.84 0.80 0.86 1.00 1.27 -0.39%

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