[AJI] QoQ Annualized Quarter 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- 82.55%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 189,266 184,064 170,593 171,296 168,418 165,912 166,869 8.75%
PBT 18,010 17,416 7,614 6,212 3,422 5,544 12,589 26.93%
Tax -1,830 -1,528 -841 -381 -228 -432 -70 779.10%
NP 16,180 15,888 6,773 5,830 3,194 5,112 12,519 18.63%
-
NP to SH 16,180 15,888 6,773 5,830 3,194 5,112 12,519 18.63%
-
Tax Rate 10.16% 8.77% 11.05% 6.13% 6.66% 7.79% 0.56% -
Total Cost 173,086 168,176 163,820 165,465 165,224 160,800 154,350 7.92%
-
Net Worth 151,953 152,675 148,275 136,269 121,428 137,456 136,195 7.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 5,469 - - - 5,472 -
Div Payout % - - 80.75% - - - 43.71% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 151,953 152,675 148,275 136,269 121,428 137,456 136,195 7.56%
NOSH 60,781 60,826 60,768 60,834 60,714 60,821 60,801 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.55% 8.63% 3.97% 3.40% 1.90% 3.08% 7.50% -
ROE 10.65% 10.41% 4.57% 4.28% 2.63% 3.72% 9.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 311.39 302.60 280.73 281.58 277.39 272.79 274.45 8.77%
EPS 26.62 26.12 11.14 9.59 5.26 8.40 20.59 18.65%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 2.50 2.51 2.44 2.24 2.00 2.26 2.24 7.58%
Adjusted Per Share Value based on latest NOSH - 60,769
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 311.30 302.74 280.59 281.74 277.01 272.89 274.46 8.75%
EPS 26.61 26.13 11.14 9.59 5.25 8.41 20.59 18.62%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 2.4993 2.5112 2.4388 2.2413 1.9972 2.2608 2.2401 7.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.09 2.10 2.29 2.18 2.29 2.26 2.25 -
P/RPS 0.67 0.69 0.82 0.77 0.83 0.83 0.82 -12.59%
P/EPS 7.85 8.04 20.55 22.75 43.53 26.89 10.93 -19.78%
EY 12.74 12.44 4.87 4.40 2.30 3.72 9.15 24.66%
DY 0.00 0.00 3.93 0.00 0.00 0.00 4.00 -
P/NAPS 0.84 0.84 0.94 0.97 1.15 1.00 1.00 -10.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 -
Price 2.00 2.09 2.09 2.22 2.15 2.31 2.24 -
P/RPS 0.64 0.69 0.74 0.79 0.78 0.85 0.82 -15.21%
P/EPS 7.51 8.00 18.75 23.16 40.87 27.48 10.88 -21.87%
EY 13.31 12.50 5.33 4.32 2.45 3.64 9.19 27.98%
DY 0.00 0.00 4.31 0.00 0.00 0.00 4.02 -
P/NAPS 0.80 0.83 0.86 0.99 1.08 1.02 1.00 -13.81%

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