[AJI] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -25.4%
YoY- 12.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 72,661 61,785 53,763 48,074 44,263 41,883 41,493 9.77%
PBT 12,459 7,333 6,107 4,364 2,911 2,006 2,905 27.43%
Tax -2,934 -1,757 -2,258 -1,292 -172 -483 -290 47.01%
NP 9,525 5,576 3,849 3,072 2,739 1,523 2,615 24.01%
-
NP to SH 9,525 5,576 3,849 3,072 2,739 1,523 2,615 24.01%
-
Tax Rate 23.55% 23.96% 36.97% 29.61% 5.91% 24.08% 9.98% -
Total Cost 63,136 56,209 49,914 45,002 41,524 40,360 38,878 8.40%
-
Net Worth 202,413 183,711 168,431 155,729 136,123 132,196 121,649 8.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 202,413 183,711 168,431 155,729 136,123 132,196 121,649 8.84%
NOSH 60,784 60,831 60,805 60,831 60,769 60,920 60,824 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.11% 9.02% 7.16% 6.39% 6.19% 3.64% 6.30% -
ROE 4.71% 3.04% 2.29% 1.97% 2.01% 1.15% 2.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 119.54 101.57 88.42 79.03 72.84 68.75 68.22 9.79%
EPS 15.67 9.17 6.33 5.05 4.51 2.50 4.30 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.02 2.77 2.56 2.24 2.17 2.00 8.86%
Adjusted Per Share Value based on latest NOSH - 60,831
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 119.51 101.62 88.43 79.07 72.80 68.89 68.25 9.77%
EPS 15.67 9.17 6.33 5.05 4.51 2.50 4.30 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3292 3.0216 2.7703 2.5614 2.2389 2.1743 2.0008 8.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.40 2.42 2.35 2.00 2.18 2.40 2.50 -
P/RPS 2.84 2.38 2.66 2.53 2.99 3.49 3.66 -4.13%
P/EPS 21.70 26.40 37.12 39.60 48.37 96.00 58.15 -15.13%
EY 4.61 3.79 2.69 2.53 2.07 1.04 1.72 17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.80 0.85 0.78 0.97 1.11 1.25 -3.32%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 18/02/09 27/02/08 12/02/07 15/02/06 15/02/05 17/02/04 -
Price 3.30 2.68 2.39 2.07 2.22 2.28 2.60 -
P/RPS 2.76 2.64 2.70 2.62 3.05 3.32 3.81 -5.22%
P/EPS 21.06 29.24 37.76 40.99 49.25 91.20 60.48 -16.10%
EY 4.75 3.42 2.65 2.44 2.03 1.10 1.65 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 0.86 0.81 0.99 1.05 1.30 -4.43%

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