[AJI] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -75.04%
YoY- -93.88%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 63,691 52,703 48,617 42,731 41,653 38,723 36,084 9.92%
PBT 7,081 7,836 4,651 325 5,522 2,973 4,158 9.26%
Tax -1,476 -1,696 -533 -6 -308 -253 -555 17.68%
NP 5,605 6,140 4,118 319 5,214 2,720 3,603 7.63%
-
NP to SH 5,605 6,140 4,118 319 5,214 2,720 3,603 7.63%
-
Tax Rate 20.84% 21.64% 11.46% 1.85% 5.58% 8.51% 13.35% -
Total Cost 58,086 46,563 44,499 42,412 36,439 36,003 32,481 10.16%
-
Net Worth 178,119 164,746 152,067 120,677 134,300 125,959 122,396 6.44%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 5,469 5,476 4,458 -
Div Payout % - - - - 104.90% 201.34% 123.73% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 178,119 164,746 152,067 120,677 134,300 125,959 122,396 6.44%
NOSH 60,791 60,792 60,827 60,338 60,769 60,850 40,528 6.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.80% 11.65% 8.47% 0.75% 12.52% 7.02% 9.99% -
ROE 3.15% 3.73% 2.71% 0.26% 3.88% 2.16% 2.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.77 86.69 79.93 70.82 68.54 63.64 89.03 2.74%
EPS 9.22 10.10 6.77 0.52 8.58 4.47 8.89 0.60%
DPS 0.00 0.00 0.00 0.00 9.00 9.00 11.00 -
NAPS 2.93 2.71 2.50 2.00 2.21 2.07 3.02 -0.50%
Adjusted Per Share Value based on latest NOSH - 60,338
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.76 86.68 79.96 70.28 68.51 63.69 59.35 9.92%
EPS 9.22 10.10 6.77 0.52 8.58 4.47 5.93 7.62%
DPS 0.00 0.00 0.00 0.00 9.00 9.01 7.33 -
NAPS 2.9297 2.7097 2.5012 1.9849 2.2089 2.0717 2.0131 6.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.45 2.20 2.09 2.29 2.58 2.68 4.40 -
P/RPS 2.34 2.54 2.61 3.23 3.76 4.21 4.94 -11.69%
P/EPS 26.57 21.78 30.87 433.15 30.07 59.96 49.49 -9.83%
EY 3.76 4.59 3.24 0.23 3.33 1.67 2.02 10.90%
DY 0.00 0.00 0.00 0.00 3.49 3.36 2.50 -
P/NAPS 0.84 0.81 0.84 1.15 1.17 1.29 1.46 -8.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 -
Price 2.25 2.20 2.00 2.15 2.59 2.66 4.30 -
P/RPS 2.15 2.54 2.50 3.04 3.78 4.18 4.83 -12.60%
P/EPS 24.40 21.78 29.54 406.67 30.19 59.51 48.37 -10.76%
EY 4.10 4.59 3.39 0.25 3.31 1.68 2.07 12.05%
DY 0.00 0.00 0.00 0.00 3.47 3.38 2.56 -
P/NAPS 0.77 0.81 0.80 1.08 1.17 1.29 1.42 -9.68%

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