[AJI] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 16.26%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 238,638 207,824 184,828 170,719 168,116 159,149 149,414 8.10%
PBT 28,405 24,237 16,324 8,127 13,331 11,417 18,509 7.39%
Tax -5,439 -5,865 -2,762 567 -2,078 -812 -3,946 5.48%
NP 22,966 18,372 13,562 8,694 11,253 10,605 14,563 7.88%
-
NP to SH 22,966 18,372 13,562 8,694 11,253 10,605 14,563 7.88%
-
Tax Rate 19.15% 24.20% 16.92% -6.98% 15.59% 7.11% 21.32% -
Total Cost 215,672 189,452 171,266 162,025 156,863 148,544 134,851 8.13%
-
Net Worth 183,711 168,431 155,729 136,123 132,196 121,649 124,745 6.65%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,123 6,080 5,473 5,470 5,471 10,952 4,458 12.66%
Div Payout % 39.72% 33.09% 40.36% 62.92% 48.62% 103.28% 30.61% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 183,711 168,431 155,729 136,123 132,196 121,649 124,745 6.65%
NOSH 60,831 60,805 60,831 60,769 60,920 60,824 60,851 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.62% 8.84% 7.34% 5.09% 6.69% 6.66% 9.75% -
ROE 12.50% 10.91% 8.71% 6.39% 8.51% 8.72% 11.67% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 392.29 341.78 303.84 280.93 275.96 261.65 245.54 8.11%
EPS 37.75 30.21 22.29 14.31 18.47 17.44 23.93 7.88%
DPS 15.00 10.00 9.00 9.00 9.00 18.00 7.33 12.66%
NAPS 3.02 2.77 2.56 2.24 2.17 2.00 2.05 6.66%
Adjusted Per Share Value based on latest NOSH - 60,769
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 392.50 341.82 304.00 280.79 276.51 261.76 245.75 8.10%
EPS 37.77 30.22 22.31 14.30 18.51 17.44 23.95 7.88%
DPS 15.01 10.00 9.00 9.00 9.00 18.01 7.33 12.67%
NAPS 3.0216 2.7703 2.5614 2.2389 2.1743 2.0008 2.0518 6.65%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.42 2.35 2.00 2.18 2.40 2.50 2.61 -
P/RPS 0.62 0.69 0.66 0.78 0.87 0.96 1.06 -8.54%
P/EPS 6.41 7.78 8.97 15.24 12.99 14.34 10.91 -8.47%
EY 15.60 12.86 11.15 6.56 7.70 6.97 9.17 9.25%
DY 6.20 4.26 4.50 4.13 3.75 7.20 2.81 14.08%
P/NAPS 0.80 0.85 0.78 0.97 1.11 1.25 1.27 -7.40%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 27/02/08 12/02/07 15/02/06 15/02/05 17/02/04 21/02/03 -
Price 2.68 2.39 2.07 2.22 2.28 2.60 2.60 -
P/RPS 0.68 0.70 0.68 0.79 0.83 0.99 1.06 -7.12%
P/EPS 7.10 7.91 9.28 15.52 12.34 14.91 10.86 -6.83%
EY 14.09 12.64 10.77 6.44 8.10 6.71 9.20 7.35%
DY 5.60 4.18 4.35 4.05 3.95 6.92 2.82 12.10%
P/NAPS 0.89 0.86 0.81 0.99 1.05 1.30 1.27 -5.74%

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