[AJI] YoY TTM Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	257,520	219,628	198,049	175,131	167,261	164,796	152,736	9.08%
YoY %	17.25%	10.90%	13.09%	4.71%	1.50%	7.90%	-	-
Horiz. %	168.60%	143.80%	129.67%	114.66%	109.51%	107.90%	100.00%	-
PBT	26,845	27,934	19,309	10,545	12,419	11,681	12,802	13.12%
YoY %	-3.90%	44.67%	83.11%	-15.09%	6.32%	-8.76%	-	-
Horiz. %	209.69%	218.20%	150.83%	82.37%	97.01%	91.24%	100.00%	-
Tax	-6,894	-6,160	-3,736	-1,115	-46	-1,830	-1,428	29.97%
YoY %	-11.92%	-64.88%	-235.07%	-2,323.91%	97.49%	-28.15%	-	-
Horiz. %	482.77%	431.37%	261.62%	78.08%	3.22%	128.15%	100.00%	-
NP	19,951	21,774	15,573	9,430	12,373	9,851	11,374	9.80%
YoY %	-8.37%	39.82%	65.14%	-23.79%	25.60%	-13.39%	-	-
Horiz. %	175.41%	191.44%	136.92%	82.91%	108.78%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,951	21,774	15,573	9,430	12,373	9,851	11,374	9.80%
YoY %	-8.37%	39.82%	65.14%	-23.79%	25.60%	-13.39%	-	-
Horiz. %	175.41%	191.44%	136.92%	82.91%	108.78%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	22.05%	19.35%	10.57%	0.37%	15.67%	11.15%	-
YoY %	16.46%	13.95%	83.07%	2,756.76%	-97.64%	40.54%	-	-
Horiz. %	230.31%	197.76%	173.54%	94.80%	3.32%	140.54%	100.00%	-
Total Cost	237,569	197,854	182,476	165,701	154,888	154,945	141,362	9.02%
YoY %	20.07%	8.43%	10.12%	6.98%	-0.04%	9.61%	-	-
Horiz. %	168.06%	139.96%	129.08%	117.22%	109.57%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,659	180,577	164,160	152,675	137,456	133,880	130,046	6.76%
YoY %	6.69%	10.00%	7.52%	11.07%	2.67%	2.95%	-	-
Horiz. %	148.15%	138.86%	126.23%	117.40%	105.70%	102.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	10,345	9,123	6,080	5,473	5,470	10,948	4,458	15.04%
YoY %	13.39%	50.05%	11.09%	0.05%	-50.04%	145.58%	-	-
Horiz. %	232.05%	204.64%	136.38%	122.77%	122.70%	245.58%	100.00%	-
Div Payout %	51.85%	41.90%	39.04%	58.05%	44.21%	111.14%	39.20%	-
YoY %	23.75%	7.33%	-32.75%	31.31%	-60.22%	183.52%	-	-
Horiz. %	132.27%	106.89%	99.59%	148.09%	112.78%	283.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	192,659	180,577	164,160	152,675	137,456	133,880	130,046	6.76%
YoY %	6.69%	10.00%	7.52%	11.07%	2.67%	2.95%	-	-
Horiz. %	148.15%	138.86%	126.23%	117.40%	105.70%	102.95%	100.00%	-
NOSH	60,775	60,800	60,799	60,826	60,821	60,854	60,769	0.00%
YoY %	-0.04%	0.00%	-0.04%	0.01%	-0.05%	0.14%	-	-
Horiz. %	100.01%	100.05%	100.05%	100.09%	100.09%	100.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.75%	9.91%	7.86%	5.38%	7.40%	5.98%	7.45%	-
YoY %	-21.80%	26.08%	46.10%	-27.30%	23.75%	-19.73%	-	-
Horiz. %	104.03%	133.02%	105.50%	72.21%	99.33%	80.27%	100.00%	-
ROE	10.36%	12.06%	9.49%	6.18%	9.00%	7.36%	8.75%	-
YoY %	-14.10%	27.08%	53.56%	-31.33%	22.28%	-15.89%	-	-
Horiz. %	118.40%	137.83%	108.46%	70.63%	102.86%	84.11%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	423.72	361.23	325.74	287.92	275.00	270.80	251.34	9.08%
YoY %	17.30%	10.90%	13.14%	4.70%	1.55%	7.74%	-	-
Horiz. %	168.58%	143.72%	129.60%	114.55%	109.41%	107.74%	100.00%	-
EPS	32.83	35.81	25.61	15.50	20.34	16.19	18.72	9.80%
YoY %	-8.32%	39.83%	65.23%	-23.80%	25.63%	-13.51%	-	-
Horiz. %	175.37%	191.29%	136.81%	82.80%	108.65%	86.49%	100.00%	-
DPS	17.00	15.00	10.00	9.00	9.00	18.00	7.34	15.01%
YoY %	13.33%	50.00%	11.11%	0.00%	-50.00%	145.23%	-	-
Horiz. %	231.61%	204.36%	136.24%	122.62%	122.62%	245.23%	100.00%	-
NAPS	3.17	2.97	2.70	2.51	2.26	2.20	2.14	6.76%
YoY %	6.73%	10.00%	7.57%	11.06%	2.73%	2.80%	-	-
Horiz. %	148.13%	138.79%	126.17%	117.29%	105.61%	102.80%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,826
RPS	423.56	361.24	325.74	288.05	275.10	271.05	251.21	9.08%
YoY %	17.25%	10.90%	13.08%	4.71%	1.49%	7.90%	-	-
Horiz. %	168.61%	143.80%	129.67%	114.67%	109.51%	107.90%	100.00%	-
EPS	32.81	35.81	25.61	15.51	20.35	16.20	18.71	9.80%
YoY %	-8.38%	39.83%	65.12%	-23.78%	25.62%	-13.42%	-	-
Horiz. %	175.36%	191.39%	136.88%	82.90%	108.77%	86.58%	100.00%	-
DPS	17.02	15.01	10.00	9.00	9.00	18.01	7.33	15.05%
YoY %	13.39%	50.10%	11.11%	0.00%	-50.03%	145.70%	-	-
Horiz. %	232.20%	204.77%	136.43%	122.78%	122.78%	245.70%	100.00%	-
NAPS	3.1688	2.9701	2.70	2.5112	2.2608	2.202	2.139	6.76%
YoY %	6.69%	10.00%	7.52%	11.08%	2.67%	2.95%	-	-
Horiz. %	148.14%	138.85%	126.23%	117.40%	105.69%	102.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.98	2.50	2.17	2.10	2.26	2.60	2.69	-
P/RPS	0.70	0.69	0.67	0.73	0.82	0.96	1.07	-6.82%
YoY %	1.45%	2.99%	-8.22%	-10.98%	-14.58%	-10.28%	-	-
Horiz. %	65.42%	64.49%	62.62%	68.22%	76.64%	89.72%	100.00%	-
P/EPS	9.08	6.98	8.47	13.55	11.11	16.06	14.37	-7.35%
YoY %	30.09%	-17.59%	-37.49%	21.96%	-30.82%	11.76%	-	-
Horiz. %	63.19%	48.57%	58.94%	94.29%	77.31%	111.76%	100.00%	-
EY	11.02	14.32	11.80	7.38	9.00	6.23	6.96	7.95%
YoY %	-23.04%	21.36%	59.89%	-18.00%	44.46%	-10.49%	-	-
Horiz. %	158.33%	205.75%	169.54%	106.03%	129.31%	89.51%	100.00%	-
DY	5.70	6.00	4.61	4.29	3.98	6.92	2.73	13.04%
YoY %	-5.00%	30.15%	7.46%	7.79%	-42.49%	153.48%	-	-
Horiz. %	208.79%	219.78%	168.86%	157.14%	145.79%	253.48%	100.00%	-
P/NAPS	0.94	0.84	0.80	0.84	1.00	1.18	1.26	-4.76%
YoY %	11.90%	5.00%	-4.76%	-16.00%	-15.25%	-6.35%	-	-
Horiz. %	74.60%	66.67%	63.49%	66.67%	79.37%	93.65%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	20/08/08	21/08/07	22/08/06	16/08/05	25/08/04	28/08/03	-
Price	3.18	2.65	2.16	2.09	2.31	2.66	2.80	-
P/RPS	0.75	0.73	0.66	0.73	0.84	0.98	1.11	-6.31%
YoY %	2.74%	10.61%	-9.59%	-13.10%	-14.29%	-11.71%	-	-
Horiz. %	67.57%	65.77%	59.46%	65.77%	75.68%	88.29%	100.00%	-
P/EPS	9.69	7.40	8.43	13.48	11.36	16.43	14.96	-6.97%
YoY %	30.95%	-12.22%	-37.46%	18.66%	-30.86%	9.83%	-	-
Horiz. %	64.77%	49.47%	56.35%	90.11%	75.94%	109.83%	100.00%	-
EY	10.32	13.51	11.86	7.42	8.81	6.09	6.68	7.51%
YoY %	-23.61%	13.91%	59.84%	-15.78%	44.66%	-8.83%	-	-
Horiz. %	154.49%	202.25%	177.54%	111.08%	131.89%	91.17%	100.00%	-
DY	5.35	5.66	4.63	4.31	3.90	6.77	2.62	12.62%
YoY %	-5.48%	22.25%	7.42%	10.51%	-42.39%	158.40%	-	-
Horiz. %	204.20%	216.03%	176.72%	164.50%	148.85%	258.40%	100.00%	-
P/NAPS	1.00	0.89	0.80	0.83	1.02	1.21	1.31	-4.39%
YoY %	12.36%	11.25%	-3.61%	-18.63%	-15.70%	-7.63%	-	-
Horiz. %	76.34%	67.94%	61.07%	63.36%	77.86%	92.37%	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