[AJI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 103.68%
YoY- 406.57%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 53,436 190,629 142,707 94,633 46,016 170,593 128,472 -44.36%
PBT 6,926 17,353 13,985 9,005 4,354 7,614 4,659 30.34%
Tax -1,758 -2,360 -2,207 -915 -382 -841 -286 236.67%
NP 5,168 14,993 11,778 8,090 3,972 6,773 4,373 11.81%
-
NP to SH 5,168 14,993 11,778 8,090 3,972 6,773 4,373 11.81%
-
Tax Rate 25.38% 13.60% 15.78% 10.16% 8.77% 11.05% 6.14% -
Total Cost 48,268 175,636 130,929 86,543 42,044 163,820 124,099 -46.80%
-
Net Worth 164,160 158,699 155,661 151,953 152,675 148,275 136,269 13.25%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,080 - - - 5,469 - -
Div Payout % - 40.56% - - - 80.75% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 164,160 158,699 155,661 151,953 152,675 148,275 136,269 13.25%
NOSH 60,799 60,804 60,805 60,781 60,826 60,768 60,834 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.67% 7.87% 8.25% 8.55% 8.63% 3.97% 3.40% -
ROE 3.15% 9.45% 7.57% 5.32% 2.60% 4.57% 3.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 87.89 313.51 234.69 155.69 75.65 280.73 211.18 -44.34%
EPS 8.50 24.66 19.37 13.31 6.53 11.14 7.19 11.83%
DPS 0.00 10.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 2.70 2.61 2.56 2.50 2.51 2.44 2.24 13.29%
Adjusted Per Share Value based on latest NOSH - 60,827
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 87.89 313.54 234.72 155.65 75.69 280.59 211.31 -44.36%
EPS 8.50 24.66 19.37 13.31 6.53 11.14 7.19 11.83%
DPS 0.00 10.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 2.70 2.6102 2.5603 2.4993 2.5112 2.4388 2.2413 13.25%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.17 2.15 2.00 2.09 2.10 2.29 2.18 -
P/RPS 2.47 0.69 0.85 1.34 2.78 0.82 1.03 79.44%
P/EPS 25.53 8.72 10.33 15.70 32.16 20.55 30.33 -10.87%
EY 3.92 11.47 9.69 6.37 3.11 4.87 3.30 12.19%
DY 0.00 4.65 0.00 0.00 0.00 3.93 0.00 -
P/NAPS 0.80 0.82 0.78 0.84 0.84 0.94 0.97 -12.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 23/05/07 12/02/07 20/11/06 22/08/06 25/05/06 15/02/06 -
Price 2.16 2.08 2.07 2.00 2.09 2.09 2.22 -
P/RPS 2.46 0.66 0.88 1.28 2.76 0.74 1.05 76.67%
P/EPS 25.41 8.44 10.69 15.03 32.01 18.75 30.88 -12.21%
EY 3.94 11.85 9.36 6.66 3.12 5.33 3.24 13.96%
DY 0.00 4.81 0.00 0.00 0.00 4.31 0.00 -
P/NAPS 0.80 0.80 0.81 0.80 0.83 0.86 0.99 -13.27%

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