[AJI] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 134.58%
YoY- 210.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 190,629 190,276 189,266 184,064 170,593 171,296 168,418 8.61%
PBT 17,353 18,646 18,010 17,416 7,614 6,212 3,422 195.45%
Tax -2,360 -2,942 -1,830 -1,528 -841 -381 -228 375.63%
NP 14,993 15,704 16,180 15,888 6,773 5,830 3,194 180.61%
-
NP to SH 14,993 15,704 16,180 15,888 6,773 5,830 3,194 180.61%
-
Tax Rate 13.60% 15.78% 10.16% 8.77% 11.05% 6.13% 6.66% -
Total Cost 175,636 174,572 173,086 168,176 163,820 165,465 165,224 4.16%
-
Net Worth 158,699 155,661 151,953 152,675 148,275 136,269 121,428 19.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,080 - - - 5,469 - - -
Div Payout % 40.56% - - - 80.75% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 158,699 155,661 151,953 152,675 148,275 136,269 121,428 19.55%
NOSH 60,804 60,805 60,781 60,826 60,768 60,834 60,714 0.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.87% 8.25% 8.55% 8.63% 3.97% 3.40% 1.90% -
ROE 9.45% 10.09% 10.65% 10.41% 4.57% 4.28% 2.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 313.51 312.93 311.39 302.60 280.73 281.58 277.39 8.51%
EPS 24.66 25.83 26.62 26.12 11.14 9.59 5.26 180.38%
DPS 10.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.61 2.56 2.50 2.51 2.44 2.24 2.00 19.43%
Adjusted Per Share Value based on latest NOSH - 60,826
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 313.54 312.96 311.30 302.74 280.59 281.74 277.01 8.61%
EPS 24.66 25.83 26.61 26.13 11.14 9.59 5.25 180.73%
DPS 10.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.6102 2.5603 2.4993 2.5112 2.4388 2.2413 1.9972 19.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 2.00 2.09 2.10 2.29 2.18 2.29 -
P/RPS 0.69 0.64 0.67 0.69 0.82 0.77 0.83 -11.59%
P/EPS 8.72 7.74 7.85 8.04 20.55 22.75 43.53 -65.79%
EY 11.47 12.91 12.74 12.44 4.87 4.40 2.30 192.17%
DY 4.65 0.00 0.00 0.00 3.93 0.00 0.00 -
P/NAPS 0.82 0.78 0.84 0.84 0.94 0.97 1.15 -20.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 12/02/07 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 -
Price 2.08 2.07 2.00 2.09 2.09 2.22 2.15 -
P/RPS 0.66 0.66 0.64 0.69 0.74 0.79 0.78 -10.54%
P/EPS 8.44 8.01 7.51 8.00 18.75 23.16 40.87 -65.09%
EY 11.85 12.48 13.31 12.50 5.33 4.32 2.45 186.27%
DY 4.81 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.80 0.81 0.80 0.83 0.86 0.99 1.08 -18.14%

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