[AJI] YoY Quarter Result on 31-Mar-2008 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 50.27%
YoY- 79.91%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 76,966 71,877 60,761 55,560 47,922 42,121 42,247 10.50%
PBT 5,748 2,006 3,586 6,405 3,368 2,955 3,505 8.58%
Tax -88 -524 -1,787 -621 -153 -555 853 -
NP 5,660 1,482 1,799 5,784 3,215 2,400 4,358 4.45%
-
NP to SH 5,660 1,482 1,799 5,784 3,215 2,400 4,358 4.45%
-
Tax Rate 1.53% 26.12% 49.83% 9.70% 4.54% 18.78% -24.34% -
Total Cost 71,306 70,395 58,962 49,776 44,707 39,721 37,889 11.10%
-
Net Worth 182,297 204,078 185,602 174,553 158,691 121,637 136,149 4.98%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 12,153 10,932 10,345 9,123 6,080 5,473 5,470 14.22%
Div Payout % 214.72% 737.70% 575.04% 157.73% 189.12% 228.07% 125.52% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 182,297 204,078 185,602 174,553 158,691 121,637 136,149 4.98%
NOSH 60,765 60,737 60,853 60,820 60,801 60,818 60,781 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.35% 2.06% 2.96% 10.41% 6.71% 5.70% 10.32% -
ROE 3.10% 0.73% 0.97% 3.31% 2.03% 1.97% 3.20% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 126.66 118.34 99.85 91.35 78.82 69.26 69.51 10.51%
EPS 9.31 2.44 2.96 9.51 5.29 3.95 7.17 4.44%
DPS 20.00 18.00 17.00 15.00 10.00 9.00 9.00 14.22%
NAPS 3.00 3.36 3.05 2.87 2.61 2.00 2.24 4.98%
Adjusted Per Share Value based on latest NOSH - 60,820
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 126.59 118.22 99.94 91.38 78.82 69.28 69.49 10.50%
EPS 9.31 2.44 2.96 9.51 5.29 3.95 7.17 4.44%
DPS 19.99 17.98 17.02 15.01 10.00 9.00 9.00 14.21%
NAPS 2.9984 3.3566 3.0527 2.871 2.6101 2.0006 2.2393 4.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.99 4.08 2.80 2.24 2.15 2.29 2.25 -
P/RPS 3.15 3.45 2.80 2.45 2.73 3.31 3.24 -0.46%
P/EPS 42.84 167.21 94.71 23.55 40.66 58.03 31.38 5.32%
EY 2.33 0.60 1.06 4.25 2.46 1.72 3.19 -5.09%
DY 5.01 4.41 6.07 6.70 4.65 3.93 4.00 3.82%
P/NAPS 1.33 1.21 0.92 0.78 0.82 1.15 1.00 4.86%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 25/05/10 14/05/09 28/05/08 23/05/07 25/05/06 25/05/05 -
Price 4.06 4.16 3.16 2.40 2.08 2.09 2.24 -
P/RPS 3.21 3.52 3.16 2.63 2.64 3.02 3.22 -0.05%
P/EPS 43.59 170.49 106.89 25.24 39.34 52.96 31.24 5.70%
EY 2.29 0.59 0.94 3.96 2.54 1.89 3.20 -5.42%
DY 4.93 4.33 5.38 6.25 4.81 4.31 4.02 3.45%
P/NAPS 1.35 1.24 1.04 0.84 0.80 1.05 1.00 5.12%

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