[AJI] YoY TTM 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- 13.98%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 316,165 284,617 243,839 215,462 190,629 170,593 166,869 11.23%
PBT 31,942 30,876 25,586 27,274 16,737 7,577 12,589 16.77%
Tax -6,072 -6,937 -6,605 -6,333 -2,360 -841 -70 110.32%
NP 25,870 23,939 18,981 20,941 14,377 6,736 12,519 12.85%
-
NP to SH 25,870 23,939 18,981 20,941 14,377 6,736 12,519 12.85%
-
Tax Rate 19.01% 22.47% 25.81% 23.22% 14.10% 11.10% 0.56% -
Total Cost 290,295 260,678 224,858 194,521 176,252 163,857 154,350 11.09%
-
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 10,939 1.76%
Div Payout % 46.98% 45.67% 54.50% 43.57% 42.29% 81.26% 87.38% -
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 8.18% 8.41% 7.78% 9.72% 7.54% 3.95% 7.50% -
ROE 14.19% 11.73% 10.23% 12.00% 9.06% 5.54% 9.20% -
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 520.30 468.60 400.70 354.26 313.53 280.50 274.54 11.23%
EPS 42.57 39.41 31.19 34.43 23.65 11.08 20.60 12.85%
DPS 20.00 18.00 17.00 15.00 10.00 9.00 18.00 1.77%
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 520.02 468.13 401.06 354.38 313.54 280.59 274.46 11.23%
EPS 42.55 39.37 31.22 34.44 23.65 11.08 20.59 12.85%
DPS 19.99 17.98 17.02 15.01 10.00 9.00 17.99 1.77%
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 0.77 0.87 0.70 0.63 0.69 0.82 0.82 -1.04%
P/EPS 9.37 10.35 8.98 6.51 9.09 20.68 10.92 -2.51%
EY 10.67 9.66 11.14 15.37 11.00 4.84 9.15 2.59%
DY 5.01 4.41 6.07 6.70 4.65 3.93 8.00 -7.50%
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 0.78 0.89 0.79 0.68 0.66 0.75 0.82 -0.82%
P/EPS 9.54 10.55 10.13 6.97 8.80 18.87 10.88 -2.16%
EY 10.49 9.47 9.87 14.35 11.37 5.30 9.20 2.21%
DY 4.93 4.33 5.38 6.25 4.81 4.31 8.04 -7.82%
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