[AJI] YoY Quarter Result on 30-Jun-2006 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 65.5%
YoY- 210.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 71,283 57,602 53,436 46,016 41,478 41,086 40,416 9.90%
PBT 8,845 7,586 6,926 4,354 1,386 1,556 4,576 11.59%
Tax -1,874 -1,585 -1,758 -382 -108 -132 -389 29.92%
NP 6,971 6,001 5,168 3,972 1,278 1,424 4,187 8.85%
-
NP to SH 6,971 6,001 5,168 3,972 1,278 1,424 4,187 8.85%
-
Tax Rate 21.19% 20.89% 25.38% 8.77% 7.79% 8.48% 8.50% -
Total Cost 64,312 51,601 48,268 42,044 40,200 39,662 36,229 10.02%
-
Net Worth 192,659 180,577 164,160 152,675 137,456 133,880 130,046 6.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 192,659 180,577 164,160 152,675 137,456 133,880 130,046 6.76%
NOSH 60,775 60,800 60,799 60,826 60,821 60,854 60,769 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.78% 10.42% 9.67% 8.63% 3.08% 3.47% 10.36% -
ROE 3.62% 3.32% 3.15% 2.60% 0.93% 1.06% 3.22% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 117.29 94.74 87.89 75.65 68.20 67.51 66.51 9.90%
EPS 11.47 9.87 8.50 6.53 2.10 2.34 6.89 8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 2.97 2.70 2.51 2.26 2.20 2.14 6.76%
Adjusted Per Share Value based on latest NOSH - 60,826
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 117.24 94.74 87.89 75.69 68.22 67.58 66.47 9.91%
EPS 11.47 9.87 8.50 6.53 2.10 2.34 6.89 8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1688 2.9701 2.70 2.5112 2.2608 2.202 2.139 6.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.98 2.50 2.17 2.10 2.26 2.60 2.69 -
P/RPS 2.54 2.64 2.47 2.78 3.31 3.85 4.04 -7.43%
P/EPS 25.98 25.33 25.53 32.16 107.56 111.11 39.04 -6.55%
EY 3.85 3.95 3.92 3.11 0.93 0.90 2.56 7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.84 0.80 0.84 1.00 1.18 1.26 -4.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 20/08/08 21/08/07 22/08/06 16/08/05 25/08/04 28/08/03 -
Price 3.18 2.65 2.16 2.09 2.31 2.66 2.80 -
P/RPS 2.71 2.80 2.46 2.76 3.39 3.94 4.21 -7.07%
P/EPS 27.72 26.85 25.41 32.01 109.94 113.68 40.64 -6.17%
EY 3.61 3.72 3.94 3.12 0.91 0.88 2.46 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.80 0.83 1.02 1.21 1.31 -4.39%

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