[AJI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -63.45%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 284,617 212,740 140,079 71,283 243,839 183,078 121,293 76.67%
PBT 30,876 28,870 16,411 8,845 25,677 22,091 14,668 64.32%
Tax -6,937 -6,413 -3,479 -1,874 -6,605 -4,818 -3,061 72.61%
NP 23,939 22,457 12,932 6,971 19,072 17,273 11,607 62.09%
-
NP to SH 23,939 22,457 12,932 6,971 19,072 17,273 11,607 62.09%
-
Tax Rate 22.47% 22.21% 21.20% 21.19% 25.72% 21.81% 20.87% -
Total Cost 260,678 190,283 127,147 64,312 224,767 165,805 109,686 78.18%
-
Net Worth 204,305 202,441 189,085 192,659 189,102 183,639 178,148 9.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,944 - - - 10,336 - - -
Div Payout % 45.72% - - - 54.20% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 204,305 202,441 189,085 192,659 189,102 183,639 178,148 9.57%
NOSH 60,805 60,793 60,799 60,775 60,804 60,807 60,801 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.41% 10.56% 9.23% 9.78% 7.82% 9.43% 9.57% -
ROE 11.72% 11.09% 6.84% 3.62% 10.09% 9.41% 6.52% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 468.08 349.94 230.40 117.29 401.02 301.08 199.49 76.66%
EPS 39.37 36.94 21.27 11.47 31.37 28.41 19.09 62.09%
DPS 18.00 0.00 0.00 0.00 17.00 0.00 0.00 -
NAPS 3.36 3.33 3.11 3.17 3.11 3.02 2.93 9.56%
Adjusted Per Share Value based on latest NOSH - 60,775
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 468.13 349.91 230.40 117.24 401.06 301.12 199.50 76.67%
EPS 39.37 36.94 21.27 11.47 31.37 28.41 19.09 62.09%
DPS 18.00 0.00 0.00 0.00 17.00 0.00 0.00 -
NAPS 3.3603 3.3297 3.11 3.1688 3.1103 3.0204 2.9301 9.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.08 3.40 3.06 2.98 2.80 2.42 2.45 -
P/RPS 0.87 0.97 1.33 2.54 0.70 0.80 1.23 -20.63%
P/EPS 10.36 9.20 14.39 25.98 8.93 8.52 12.83 -13.29%
EY 9.65 10.86 6.95 3.85 11.20 11.74 7.79 15.35%
DY 4.41 0.00 0.00 0.00 6.07 0.00 0.00 -
P/NAPS 1.21 1.02 0.98 0.94 0.90 0.80 0.84 27.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 18/02/09 18/11/08 -
Price 4.16 3.30 3.22 3.18 3.16 2.68 2.25 -
P/RPS 0.89 0.94 1.40 2.71 0.79 0.89 1.13 -14.72%
P/EPS 10.57 8.93 15.14 27.72 10.07 9.43 11.79 -7.02%
EY 9.46 11.19 6.61 3.61 9.93 10.60 8.48 7.57%
DY 4.33 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 1.24 0.99 1.04 1.00 1.02 0.89 0.77 37.42%

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