[AJI] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 8.32%
YoY- 65.14%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 295,461 257,520 219,628 198,049 175,131 167,261 164,796 10.21%
PBT 33,344 26,845 27,934 19,309 10,545 12,419 11,681 19.09%
Tax -7,872 -6,894 -6,160 -3,736 -1,115 -46 -1,830 27.51%
NP 25,472 19,951 21,774 15,573 9,430 12,373 9,851 17.14%
-
NP to SH 25,472 19,951 21,774 15,573 9,430 12,373 9,851 17.14%
-
Tax Rate 23.61% 25.68% 22.05% 19.35% 10.57% 0.37% 15.67% -
Total Cost 269,989 237,569 197,854 182,476 165,701 154,888 154,945 9.69%
-
Net Worth 212,252 192,659 180,577 164,160 152,675 137,456 133,880 7.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,932 10,345 9,123 6,080 5,473 5,470 10,948 -0.02%
Div Payout % 42.92% 51.85% 41.90% 39.04% 58.05% 44.21% 111.14% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 212,252 192,659 180,577 164,160 152,675 137,456 133,880 7.97%
NOSH 60,817 60,775 60,800 60,799 60,826 60,821 60,854 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.62% 7.75% 9.91% 7.86% 5.38% 7.40% 5.98% -
ROE 12.00% 10.36% 12.06% 9.49% 6.18% 9.00% 7.36% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 485.82 423.72 361.23 325.74 287.92 275.00 270.80 10.22%
EPS 41.88 32.83 35.81 25.61 15.50 20.34 16.19 17.15%
DPS 18.00 17.00 15.00 10.00 9.00 9.00 18.00 0.00%
NAPS 3.49 3.17 2.97 2.70 2.51 2.26 2.20 7.99%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 485.96 423.56 361.24 325.74 288.05 275.10 271.05 10.21%
EPS 41.90 32.81 35.81 25.61 15.51 20.35 16.20 17.15%
DPS 17.98 17.02 15.01 10.00 9.00 9.00 18.01 -0.02%
NAPS 3.4911 3.1688 2.9701 2.70 2.5112 2.2608 2.202 7.97%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.13 2.98 2.50 2.17 2.10 2.26 2.60 -
P/RPS 0.85 0.70 0.69 0.67 0.73 0.82 0.96 -2.00%
P/EPS 9.86 9.08 6.98 8.47 13.55 11.11 16.06 -7.80%
EY 10.14 11.02 14.32 11.80 7.38 9.00 6.23 8.45%
DY 4.36 5.70 6.00 4.61 4.29 3.98 6.92 -7.40%
P/NAPS 1.18 0.94 0.84 0.80 0.84 1.00 1.18 0.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 17/08/09 20/08/08 21/08/07 22/08/06 16/08/05 25/08/04 -
Price 3.99 3.18 2.65 2.16 2.09 2.31 2.66 -
P/RPS 0.82 0.75 0.73 0.66 0.73 0.84 0.98 -2.92%
P/EPS 9.53 9.69 7.40 8.43 13.48 11.36 16.43 -8.67%
EY 10.50 10.32 13.51 11.86 7.42 8.81 6.09 9.49%
DY 4.51 5.35 5.66 4.63 4.31 3.90 6.77 -6.54%
P/NAPS 1.14 1.00 0.89 0.80 0.83 1.02 1.21 -0.98%

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