[AJI] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -37.52%
YoY- -75.94%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 184,064 170,593 171,296 168,418 165,912 166,869 166,162 7.07%
PBT 17,416 7,614 6,212 3,422 5,544 12,589 12,112 27.48%
Tax -1,528 -841 -381 -228 -432 -70 -1,230 15.60%
NP 15,888 6,773 5,830 3,194 5,112 12,519 10,881 28.79%
-
NP to SH 15,888 6,773 5,830 3,194 5,112 12,519 10,881 28.79%
-
Tax Rate 8.77% 11.05% 6.13% 6.66% 7.79% 0.56% 10.16% -
Total Cost 168,176 163,820 165,465 165,224 160,800 154,350 155,281 5.47%
-
Net Worth 152,675 148,275 136,269 121,428 137,456 136,195 131,962 10.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 5,469 - - - 5,472 7,297 -
Div Payout % - 80.75% - - - 43.71% 67.06% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 152,675 148,275 136,269 121,428 137,456 136,195 131,962 10.23%
NOSH 60,826 60,768 60,834 60,714 60,821 60,801 60,812 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.63% 3.97% 3.40% 1.90% 3.08% 7.50% 6.55% -
ROE 10.41% 4.57% 4.28% 2.63% 3.72% 9.19% 8.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 302.60 280.73 281.58 277.39 272.79 274.45 273.24 7.06%
EPS 26.12 11.14 9.59 5.26 8.40 20.59 17.89 28.78%
DPS 0.00 9.00 0.00 0.00 0.00 9.00 12.00 -
NAPS 2.51 2.44 2.24 2.00 2.26 2.24 2.17 10.21%
Adjusted Per Share Value based on latest NOSH - 60,338
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 302.74 280.59 281.74 277.01 272.89 274.46 273.30 7.07%
EPS 26.13 11.14 9.59 5.25 8.41 20.59 17.90 28.77%
DPS 0.00 9.00 0.00 0.00 0.00 9.00 12.00 -
NAPS 2.5112 2.4388 2.2413 1.9972 2.2608 2.2401 2.1705 10.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.10 2.29 2.18 2.29 2.26 2.25 2.40 -
P/RPS 0.69 0.82 0.77 0.83 0.83 0.82 0.88 -15.00%
P/EPS 8.04 20.55 22.75 43.53 26.89 10.93 13.41 -28.96%
EY 12.44 4.87 4.40 2.30 3.72 9.15 7.46 40.75%
DY 0.00 3.93 0.00 0.00 0.00 4.00 5.00 -
P/NAPS 0.84 0.94 0.97 1.15 1.00 1.00 1.11 -16.99%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 15/02/05 -
Price 2.09 2.09 2.22 2.15 2.31 2.24 2.28 -
P/RPS 0.69 0.74 0.79 0.78 0.85 0.82 0.83 -11.61%
P/EPS 8.00 18.75 23.16 40.87 27.48 10.88 12.74 -26.73%
EY 12.50 5.33 4.32 2.45 3.64 9.19 7.85 36.47%
DY 0.00 4.31 0.00 0.00 0.00 4.02 5.26 -
P/NAPS 0.83 0.86 0.99 1.08 1.02 1.00 1.05 -14.54%

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