[AJI] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -6.6%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 84,021 77,686 68,796 63,691 52,703 48,617 42,731 11.92%
PBT 7,760 7,171 7,566 7,081 7,836 4,651 325 69.65%
Tax -2,011 -1,751 -1,605 -1,476 -1,696 -533 -6 163.44%
NP 5,749 5,420 5,961 5,605 6,140 4,118 319 61.88%
-
NP to SH 5,749 5,420 5,961 5,605 6,140 4,118 319 61.88%
-
Tax Rate 25.91% 24.42% 21.21% 20.84% 21.64% 11.46% 1.85% -
Total Cost 78,272 72,266 62,835 58,086 46,563 44,499 42,412 10.74%
-
Net Worth 233,399 208,435 189,170 178,119 164,746 152,067 120,677 11.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 233,399 208,435 189,170 178,119 164,746 152,067 120,677 11.61%
NOSH 60,781 60,768 60,826 60,791 60,792 60,827 60,338 0.12%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.84% 6.98% 8.66% 8.80% 11.65% 8.47% 0.75% -
ROE 2.46% 2.60% 3.15% 3.15% 3.73% 2.71% 0.26% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 138.24 127.84 113.10 104.77 86.69 79.93 70.82 11.78%
EPS 9.46 8.91 9.80 9.22 10.10 6.77 0.52 62.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.43 3.11 2.93 2.71 2.50 2.00 11.47%
Adjusted Per Share Value based on latest NOSH - 60,791
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 138.19 127.78 113.15 104.76 86.68 79.96 70.28 11.92%
EPS 9.46 8.91 9.80 9.22 10.10 6.77 0.52 62.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8389 3.4283 3.1114 2.9297 2.7097 2.5012 1.9849 11.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.63 4.07 3.06 2.45 2.20 2.09 2.29 -
P/RPS 2.63 3.18 2.71 2.34 2.54 2.61 3.23 -3.36%
P/EPS 38.38 45.63 31.22 26.57 21.78 30.87 433.15 -33.21%
EY 2.61 2.19 3.20 3.76 4.59 3.24 0.23 49.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.19 0.98 0.84 0.81 0.84 1.15 -3.13%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 23/11/10 18/11/09 18/11/08 15/11/07 20/11/06 16/11/05 -
Price 3.80 4.22 3.22 2.25 2.20 2.00 2.15 -
P/RPS 2.75 3.30 2.85 2.15 2.54 2.50 3.04 -1.65%
P/EPS 40.18 47.31 32.86 24.40 21.78 29.54 406.67 -31.99%
EY 2.49 2.11 3.04 4.10 4.59 3.39 0.25 46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.04 0.77 0.81 0.80 1.08 -1.43%

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