[AJI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -71.34%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 243,839 183,078 121,293 57,602 215,462 159,902 106,139 74.01%
PBT 25,677 22,091 14,668 7,586 27,273 20,868 14,762 44.58%
Tax -6,605 -4,818 -3,061 -1,585 -6,333 -5,712 -3,454 54.00%
NP 19,072 17,273 11,607 6,001 20,940 15,156 11,308 41.64%
-
NP to SH 19,072 17,273 11,607 6,001 20,940 15,156 11,308 41.64%
-
Tax Rate 25.72% 21.81% 20.87% 20.89% 23.22% 27.37% 23.40% -
Total Cost 224,767 165,805 109,686 51,601 194,522 144,746 94,831 77.67%
-
Net Worth 189,102 183,639 178,148 180,577 174,499 168,399 164,756 9.61%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,336 - - - 9,120 - - -
Div Payout % 54.20% - - - 43.55% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 189,102 183,639 178,148 180,577 174,499 168,399 164,756 9.61%
NOSH 60,804 60,807 60,801 60,800 60,801 60,794 60,795 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.82% 9.43% 9.57% 10.42% 9.72% 9.48% 10.65% -
ROE 10.09% 9.41% 6.52% 3.32% 12.00% 9.00% 6.86% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 401.02 301.08 199.49 94.74 354.37 263.02 174.58 74.00%
EPS 31.37 28.41 19.09 9.87 34.44 24.93 18.60 41.64%
DPS 17.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.11 3.02 2.93 2.97 2.87 2.77 2.71 9.60%
Adjusted Per Share Value based on latest NOSH - 60,800
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 401.06 301.12 199.50 94.74 354.38 263.00 174.57 74.02%
EPS 31.37 28.41 19.09 9.87 34.44 24.93 18.60 41.64%
DPS 17.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.1103 3.0204 2.9301 2.9701 2.8701 2.7698 2.7099 9.61%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.80 2.42 2.45 2.50 2.24 2.35 2.20 -
P/RPS 0.70 0.80 1.23 2.64 0.63 0.89 1.26 -32.39%
P/EPS 8.93 8.52 12.83 25.33 6.50 9.43 11.83 -17.08%
EY 11.20 11.74 7.79 3.95 15.38 10.61 8.45 20.64%
DY 6.07 0.00 0.00 0.00 6.70 0.00 0.00 -
P/NAPS 0.90 0.80 0.84 0.84 0.78 0.85 0.81 7.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 18/02/09 18/11/08 20/08/08 28/05/08 27/02/08 15/11/07 -
Price 3.16 2.68 2.25 2.65 2.40 2.39 2.20 -
P/RPS 0.79 0.89 1.13 2.80 0.68 0.91 1.26 -26.72%
P/EPS 10.07 9.43 11.79 26.85 6.97 9.59 11.83 -10.17%
EY 9.93 10.60 8.48 3.72 14.35 10.43 8.45 11.34%
DY 5.38 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 1.02 0.89 0.77 0.89 0.84 0.86 0.81 16.59%

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