[AJI] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 65.5%
YoY- 210.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 47,922 48,074 48,617 46,016 42,121 44,263 42,731 7.95%
PBT 3,368 4,364 4,651 4,354 2,955 2,911 325 376.00%
Tax -153 -1,292 -533 -382 -555 -172 -6 768.06%
NP 3,215 3,072 4,118 3,972 2,400 2,739 319 367.23%
-
NP to SH 3,215 3,072 4,118 3,972 2,400 2,739 319 367.23%
-
Tax Rate 4.54% 29.61% 11.46% 8.77% 18.78% 5.91% 1.85% -
Total Cost 44,707 45,002 44,499 42,044 39,721 41,524 42,412 3.57%
-
Net Worth 158,691 155,729 152,067 152,675 121,637 136,123 120,677 20.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,080 - - - 5,473 - - -
Div Payout % 189.12% - - - 228.07% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 158,691 155,729 152,067 152,675 121,637 136,123 120,677 20.04%
NOSH 60,801 60,831 60,827 60,826 60,818 60,769 60,338 0.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.71% 6.39% 8.47% 8.63% 5.70% 6.19% 0.75% -
ROE 2.03% 1.97% 2.71% 2.60% 1.97% 2.01% 0.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 78.82 79.03 79.93 75.65 69.26 72.84 70.82 7.40%
EPS 5.29 5.05 6.77 6.53 3.95 4.51 0.52 370.16%
DPS 10.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.61 2.56 2.50 2.51 2.00 2.24 2.00 19.43%
Adjusted Per Share Value based on latest NOSH - 60,826
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 78.82 79.07 79.96 75.69 69.28 72.80 70.28 7.95%
EPS 5.29 5.05 6.77 6.53 3.95 4.51 0.52 370.16%
DPS 10.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.6101 2.5614 2.5012 2.5112 2.0006 2.2389 1.9849 20.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 2.00 2.09 2.10 2.29 2.18 2.29 -
P/RPS 2.73 2.53 2.61 2.78 3.31 2.99 3.23 -10.61%
P/EPS 40.66 39.60 30.87 32.16 58.03 48.37 433.15 -79.37%
EY 2.46 2.53 3.24 3.11 1.72 2.07 0.23 386.14%
DY 4.65 0.00 0.00 0.00 3.93 0.00 0.00 -
P/NAPS 0.82 0.78 0.84 0.84 1.15 0.97 1.15 -20.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 12/02/07 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 -
Price 2.08 2.07 2.00 2.09 2.09 2.22 2.15 -
P/RPS 2.64 2.62 2.50 2.76 3.02 3.05 3.04 -8.98%
P/EPS 39.34 40.99 29.54 32.01 52.96 49.25 406.67 -78.95%
EY 2.54 2.44 3.39 3.12 1.89 2.03 0.25 369.76%
DY 4.81 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.80 0.81 0.80 0.83 1.05 0.99 1.08 -18.14%

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