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

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Quarter Result
Revenue	71,877	60,761	55,560	47,922	42,121	42,247	43,494	8.72%
YoY %	18.29%	9.36%	15.94%	13.77%	-0.30%	-2.87%	-	-
Horiz. %	165.26%	139.70%	127.74%	110.18%	96.84%	97.13%	100.00%	-
PBT	2,006	3,586	6,405	3,368	2,955	3,505	4,247	-11.74%
YoY %	-44.06%	-44.01%	90.17%	13.98%	-15.69%	-17.47%	-	-
Horiz. %	47.23%	84.44%	150.81%	79.30%	69.58%	82.53%	100.00%	-
Tax	-524	-1,787	-621	-153	-555	853	-1,155	-12.33%
YoY %	70.68%	-187.76%	-305.88%	72.43%	-165.06%	173.85%	-	-
Horiz. %	45.37%	154.72%	53.77%	13.25%	48.05%	-73.85%	100.00%	-
NP	1,482	1,799	5,784	3,215	2,400	4,358	3,092	-11.53%
YoY %	-17.62%	-68.90%	79.91%	33.96%	-44.93%	40.94%	-	-
Horiz. %	47.93%	58.18%	187.06%	103.98%	77.62%	140.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,482	1,799	5,784	3,215	2,400	4,358	3,092	-11.53%
YoY %	-17.62%	-68.90%	79.91%	33.96%	-44.93%	40.94%	-	-
Horiz. %	47.93%	58.18%	187.06%	103.98%	77.62%	140.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.12%	49.83%	9.70%	4.54%	18.78%	-24.34%	27.20%	-
YoY %	-47.58%	413.71%	113.66%	-75.83%	177.16%	-189.49%	-	-
Horiz. %	96.03%	183.20%	35.66%	16.69%	69.04%	-89.49%	100.00%	-
Total Cost	70,395	58,962	49,776	44,707	39,721	37,889	40,402	9.69%
YoY %	19.39%	18.45%	11.34%	12.55%	4.84%	-6.22%	-	-
Horiz. %	174.24%	145.94%	123.20%	110.66%	98.31%	93.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,078	185,602	174,553	158,691	121,637	136,149	121,591	9.00%
YoY %	9.95%	6.33%	10.00%	30.46%	-10.66%	11.97%	-	-
Horiz. %	167.84%	152.64%	143.56%	130.51%	100.04%	111.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	10,932	10,345	9,123	6,080	5,473	5,470	5,471	12.22%
YoY %	5.67%	13.39%	50.05%	11.09%	0.05%	-0.02%	-	-
Horiz. %	199.82%	189.09%	166.75%	111.13%	100.04%	99.98%	100.00%	-
Div Payout %	737.70%	575.04%	157.73%	189.12%	228.07%	125.52%	176.96%	-
YoY %	28.29%	264.57%	-16.60%	-17.08%	81.70%	-29.07%	-	-
Horiz. %	416.87%	324.95%	89.13%	106.87%	128.88%	70.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	204,078	185,602	174,553	158,691	121,637	136,149	121,591	9.00%
YoY %	9.95%	6.33%	10.00%	30.46%	-10.66%	11.97%	-	-
Horiz. %	167.84%	152.64%	143.56%	130.51%	100.04%	111.97%	100.00%	-
NOSH	60,737	60,853	60,820	60,801	60,818	60,781	60,795	-0.01%
YoY %	-0.19%	0.05%	0.03%	-0.03%	0.06%	-0.02%	-	-
Horiz. %	99.90%	100.10%	100.04%	100.01%	100.04%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	2.06%	2.96%	10.41%	6.71%	5.70%	10.32%	7.11%	-
YoY %	-30.41%	-71.57%	55.14%	17.72%	-44.77%	45.15%	-	-
Horiz. %	28.97%	41.63%	146.41%	94.37%	80.17%	145.15%	100.00%	-
ROE	0.73%	0.97%	3.31%	2.03%	1.97%	3.20%	2.54%	-
YoY %	-24.74%	-70.69%	63.05%	3.05%	-38.44%	25.98%	-	-
Horiz. %	28.74%	38.19%	130.31%	79.92%	77.56%	125.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	118.34	99.85	91.35	78.82	69.26	69.51	71.54	8.74%
YoY %	18.52%	9.30%	15.90%	13.80%	-0.36%	-2.84%	-	-
Horiz. %	165.42%	139.57%	127.69%	110.18%	96.81%	97.16%	100.00%	-
EPS	2.44	2.96	9.51	5.29	3.95	7.17	5.09	-11.52%
YoY %	-17.57%	-68.87%	79.77%	33.92%	-44.91%	40.86%	-	-
Horiz. %	47.94%	58.15%	186.84%	103.93%	77.60%	140.86%	100.00%	-
DPS	18.00	17.00	15.00	10.00	9.00	9.00	9.00	12.24%
YoY %	5.88%	13.33%	50.00%	11.11%	0.00%	0.00%	-	-
Horiz. %	200.00%	188.89%	166.67%	111.11%	100.00%	100.00%	100.00%	-
NAPS	3.36	3.05	2.87	2.61	2.00	2.24	2.00	9.02%
YoY %	10.16%	6.27%	9.96%	30.50%	-10.71%	12.00%	-	-
Horiz. %	168.00%	152.50%	143.50%	130.50%	100.00%	112.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,801
RPS	118.22	99.94	91.38	78.82	69.28	69.49	71.54	8.72%
YoY %	18.29%	9.37%	15.94%	13.77%	-0.30%	-2.87%	-	-
Horiz. %	165.25%	139.70%	127.73%	110.18%	96.84%	97.13%	100.00%	-
EPS	2.44	2.96	9.51	5.29	3.95	7.17	5.09	-11.52%
YoY %	-17.57%	-68.87%	79.77%	33.92%	-44.91%	40.86%	-	-
Horiz. %	47.94%	58.15%	186.84%	103.93%	77.60%	140.86%	100.00%	-
DPS	17.98	17.02	15.01	10.00	9.00	9.00	9.00	12.21%
YoY %	5.64%	13.39%	50.10%	11.11%	0.00%	0.00%	-	-
Horiz. %	199.78%	189.11%	166.78%	111.11%	100.00%	100.00%	100.00%	-
NAPS	3.3566	3.0527	2.871	2.6101	2.0006	2.2393	1.9999	9.00%
YoY %	9.96%	6.33%	10.00%	30.47%	-10.66%	11.97%	-	-
Horiz. %	167.84%	152.64%	143.56%	130.51%	100.04%	111.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
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	3.45	2.80	2.45	2.73	3.31	3.24	3.61	-0.75%
YoY %	23.21%	14.29%	-10.26%	-17.52%	2.16%	-10.25%	-	-
Horiz. %	95.57%	77.56%	67.87%	75.62%	91.69%	89.75%	100.00%	-
P/EPS	167.21	94.71	23.55	40.66	58.03	31.38	50.73	21.98%
YoY %	76.55%	302.17%	-42.08%	-29.93%	84.93%	-38.14%	-	-
Horiz. %	329.61%	186.69%	46.42%	80.15%	114.39%	61.86%	100.00%	-
EY	0.60	1.06	4.25	2.46	1.72	3.19	1.97	-17.96%
YoY %	-43.40%	-75.06%	72.76%	43.02%	-46.08%	61.93%	-	-
Horiz. %	30.46%	53.81%	215.74%	124.87%	87.31%	161.93%	100.00%	-
DY	4.41	6.07	6.70	4.65	3.93	4.00	3.49	3.97%
YoY %	-27.35%	-9.40%	44.09%	18.32%	-1.75%	14.61%	-	-
Horiz. %	126.36%	173.93%	191.98%	133.24%	112.61%	114.61%	100.00%	-
P/NAPS	1.21	0.92	0.78	0.82	1.15	1.00	1.29	-1.06%
YoY %	31.52%	17.95%	-4.88%	-28.70%	15.00%	-22.48%	-	-
Horiz. %	93.80%	71.32%	60.47%	63.57%	89.15%	77.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
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	3.52	3.16	2.63	2.64	3.02	3.22	3.77	-1.13%
YoY %	11.39%	20.15%	-0.38%	-12.58%	-6.21%	-14.59%	-	-
Horiz. %	93.37%	83.82%	69.76%	70.03%	80.11%	85.41%	100.00%	-
P/EPS	170.49	106.89	25.24	39.34	52.96	31.24	53.09	21.45%
YoY %	59.50%	323.49%	-35.84%	-25.72%	69.53%	-41.16%	-	-
Horiz. %	321.13%	201.34%	47.54%	74.10%	99.76%	58.84%	100.00%	-
EY	0.59	0.94	3.96	2.54	1.89	3.20	1.88	-17.55%
YoY %	-37.23%	-76.26%	55.91%	34.39%	-40.94%	70.21%	-	-
Horiz. %	31.38%	50.00%	210.64%	135.11%	100.53%	170.21%	100.00%	-
DY	4.33	5.38	6.25	4.81	4.31	4.02	3.33	4.47%
YoY %	-19.52%	-13.92%	29.94%	11.60%	7.21%	20.72%	-	-
Horiz. %	130.03%	161.56%	187.69%	144.44%	129.43%	120.72%	100.00%	-
P/NAPS	1.24	1.04	0.84	0.80	1.05	1.00	1.35	-1.40%
YoY %	19.23%	23.81%	5.00%	-23.81%	5.00%	-25.93%	-	-
Horiz. %	91.85%	77.04%	62.22%	59.26%	77.78%	74.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos