[AJI] YoY Quarter Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	82,878	76,966	71,877	60,761	55,560	47,922	42,121	11.92%
YoY %	7.68%	7.08%	18.29%	9.36%	15.94%	13.77%	-	-
Horiz. %	196.76%	182.73%	170.64%	144.25%	131.91%	113.77%	100.00%	-
PBT	6,174	5,748	2,006	3,586	6,405	3,368	2,955	13.05%
YoY %	7.41%	186.54%	-44.06%	-44.01%	90.17%	13.98%	-	-
Horiz. %	208.93%	194.52%	67.88%	121.35%	216.75%	113.98%	100.00%	-
Tax	-323	-88	-524	-1,787	-621	-153	-555	-8.61%
YoY %	-267.05%	83.21%	70.68%	-187.76%	-305.88%	72.43%	-	-
Horiz. %	58.20%	15.86%	94.41%	321.98%	111.89%	27.57%	100.00%	-
NP	5,851	5,660	1,482	1,799	5,784	3,215	2,400	15.99%
YoY %	3.37%	281.92%	-17.62%	-68.90%	79.91%	33.96%	-	-
Horiz. %	243.79%	235.83%	61.75%	74.96%	241.00%	133.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,851	5,660	1,482	1,799	5,784	3,215	2,400	15.99%
YoY %	3.37%	281.92%	-17.62%	-68.90%	79.91%	33.96%	-	-
Horiz. %	243.79%	235.83%	61.75%	74.96%	241.00%	133.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.23%	1.53%	26.12%	49.83%	9.70%	4.54%	18.78%	-
YoY %	241.83%	-94.14%	-47.58%	413.71%	113.66%	-75.83%	-	-
Horiz. %	27.85%	8.15%	139.08%	265.34%	51.65%	24.17%	100.00%	-
Total Cost	77,027	71,306	70,395	58,962	49,776	44,707	39,721	11.65%
YoY %	8.02%	1.29%	19.39%	18.45%	11.34%	12.55%	-	-
Horiz. %	193.92%	179.52%	177.22%	148.44%	125.31%	112.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,292	182,297	204,078	185,602	174,553	158,691	121,637	11.61%
YoY %	29.07%	-10.67%	9.95%	6.33%	10.00%	30.46%	-	-
Horiz. %	193.44%	149.87%	167.78%	152.59%	143.50%	130.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	12,159	12,153	10,932	10,345	9,123	6,080	5,473	14.21%
YoY %	0.05%	11.17%	5.67%	13.39%	50.05%	11.09%	-	-
Horiz. %	222.16%	222.05%	199.74%	189.02%	166.69%	111.09%	100.00%	-
Div Payout %	207.82%	214.72%	737.70%	575.04%	157.73%	189.12%	228.07%	-
YoY %	-3.21%	-70.89%	28.29%	264.57%	-16.60%	-17.08%	-	-
Horiz. %	91.12%	94.15%	323.45%	252.13%	69.16%	82.92%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	235,292	182,297	204,078	185,602	174,553	158,691	121,637	11.61%
YoY %	29.07%	-10.67%	9.95%	6.33%	10.00%	30.46%	-	-
Horiz. %	193.44%	149.87%	167.78%	152.59%	143.50%	130.46%	100.00%	-
NOSH	60,799	60,765	60,737	60,853	60,820	60,801	60,818	-0.00%
YoY %	0.06%	0.05%	-0.19%	0.05%	0.03%	-0.03%	-	-
Horiz. %	99.97%	99.91%	99.87%	100.06%	100.00%	99.97%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	7.06%	7.35%	2.06%	2.96%	10.41%	6.71%	5.70%	-
YoY %	-3.95%	256.80%	-30.41%	-71.57%	55.14%	17.72%	-	-
Horiz. %	123.86%	128.95%	36.14%	51.93%	182.63%	117.72%	100.00%	-
ROE	2.49%	3.10%	0.73%	0.97%	3.31%	2.03%	1.97%	-
YoY %	-19.68%	324.66%	-24.74%	-70.69%	63.05%	3.05%	-	-
Horiz. %	126.40%	157.36%	37.06%	49.24%	168.02%	103.05%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	136.31	126.66	118.34	99.85	91.35	78.82	69.26	11.93%
YoY %	7.62%	7.03%	18.52%	9.30%	15.90%	13.80%	-	-
Horiz. %	196.81%	182.88%	170.86%	144.17%	131.89%	113.80%	100.00%	-
EPS	9.62	9.31	2.44	2.96	9.51	5.29	3.95	15.97%
YoY %	3.33%	281.56%	-17.57%	-68.87%	79.77%	33.92%	-	-
Horiz. %	243.54%	235.70%	61.77%	74.94%	240.76%	133.92%	100.00%	-
DPS	20.00	20.00	18.00	17.00	15.00	10.00	9.00	14.22%
YoY %	0.00%	11.11%	5.88%	13.33%	50.00%	11.11%	-	-
Horiz. %	222.22%	222.22%	200.00%	188.89%	166.67%	111.11%	100.00%	-
NAPS	3.87	3.00	3.36	3.05	2.87	2.61	2.00	11.61%
YoY %	29.00%	-10.71%	10.16%	6.27%	9.96%	30.50%	-	-
Horiz. %	193.50%	150.00%	168.00%	152.50%	143.50%	130.50%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,853
RPS	136.31	126.59	118.22	99.94	91.38	78.82	69.28	11.92%
YoY %	7.68%	7.08%	18.29%	9.37%	15.94%	13.77%	-	-
Horiz. %	196.75%	182.72%	170.64%	144.26%	131.90%	113.77%	100.00%	-
EPS	9.62	9.31	2.44	2.96	9.51	5.29	3.95	15.97%
YoY %	3.33%	281.56%	-17.57%	-68.87%	79.77%	33.92%	-	-
Horiz. %	243.54%	235.70%	61.77%	74.94%	240.76%	133.92%	100.00%	-
DPS	20.00	19.99	17.98	17.02	15.01	10.00	9.00	14.22%
YoY %	0.05%	11.18%	5.64%	13.39%	50.10%	11.11%	-	-
Horiz. %	222.22%	222.11%	199.78%	189.11%	166.78%	111.11%	100.00%	-
NAPS	3.87	2.9984	3.3566	3.0527	2.871	2.6101	2.0006	11.61%
YoY %	29.07%	-10.67%	9.96%	6.33%	10.00%	30.47%	-	-
Horiz. %	193.44%	149.88%	167.78%	152.59%	143.51%	130.47%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	4.09	3.99	4.08	2.80	2.24	2.15	2.29	-
P/RPS	3.00	3.15	3.45	2.80	2.45	2.73	3.31	-1.62%
YoY %	-4.76%	-8.70%	23.21%	14.29%	-10.26%	-17.52%	-	-
Horiz. %	90.63%	95.17%	104.23%	84.59%	74.02%	82.48%	100.00%	-
P/EPS	42.50	42.84	167.21	94.71	23.55	40.66	58.03	-5.05%
YoY %	-0.79%	-74.38%	76.55%	302.17%	-42.08%	-29.93%	-	-
Horiz. %	73.24%	73.82%	288.14%	163.21%	40.58%	70.07%	100.00%	-
EY	2.35	2.33	0.60	1.06	4.25	2.46	1.72	5.33%
YoY %	0.86%	288.33%	-43.40%	-75.06%	72.76%	43.02%	-	-
Horiz. %	136.63%	135.47%	34.88%	61.63%	247.09%	143.02%	100.00%	-
DY	4.89	5.01	4.41	6.07	6.70	4.65	3.93	3.70%
YoY %	-2.40%	13.61%	-27.35%	-9.40%	44.09%	18.32%	-	-
Horiz. %	124.43%	127.48%	112.21%	154.45%	170.48%	118.32%	100.00%	-
P/NAPS	1.06	1.33	1.21	0.92	0.78	0.82	1.15	-1.34%
YoY %	-20.30%	9.92%	31.52%	17.95%	-4.88%	-28.70%	-	-
Horiz. %	92.17%	115.65%	105.22%	80.00%	67.83%	71.30%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	31/05/11	25/05/10	14/05/09	28/05/08	23/05/07	25/05/06	-
Price	4.34	4.06	4.16	3.16	2.40	2.08	2.09	-
P/RPS	3.18	3.21	3.52	3.16	2.63	2.64	3.02	0.86%
YoY %	-0.93%	-8.81%	11.39%	20.15%	-0.38%	-12.58%	-	-
Horiz. %	105.30%	106.29%	116.56%	104.64%	87.09%	87.42%	100.00%	-
P/EPS	45.10	43.59	170.49	106.89	25.24	39.34	52.96	-2.63%
YoY %	3.46%	-74.43%	59.50%	323.49%	-35.84%	-25.72%	-	-
Horiz. %	85.16%	82.31%	321.92%	201.83%	47.66%	74.28%	100.00%	-
EY	2.22	2.29	0.59	0.94	3.96	2.54	1.89	2.71%
YoY %	-3.06%	288.14%	-37.23%	-76.26%	55.91%	34.39%	-	-
Horiz. %	117.46%	121.16%	31.22%	49.74%	209.52%	134.39%	100.00%	-
DY	4.61	4.93	4.33	5.38	6.25	4.81	4.31	1.12%
YoY %	-6.49%	13.86%	-19.52%	-13.92%	29.94%	11.60%	-	-
Horiz. %	106.96%	114.39%	100.46%	124.83%	145.01%	111.60%	100.00%	-
P/NAPS	1.12	1.35	1.24	1.04	0.84	0.80	1.05	1.08%
YoY %	-17.04%	8.87%	19.23%	23.81%	5.00%	-23.81%	-	-
Horiz. %	106.67%	128.57%	118.10%	99.05%	80.00%	76.19%	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