[AJI] QoQ 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- 287.49%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 71,877 72,661 68,796 71,283 60,761 61,785 63,691 8.40%
PBT 2,006 12,459 7,566 8,845 3,586 7,333 7,081 -56.89%
Tax -524 -2,934 -1,605 -1,874 -1,787 -1,757 -1,476 -49.89%
NP 1,482 9,525 5,961 6,971 1,799 5,576 5,605 -58.83%
-
NP to SH 1,482 9,525 5,961 6,971 1,799 5,576 5,605 -58.83%
-
Tax Rate 26.12% 23.55% 21.21% 21.19% 49.83% 23.96% 20.84% -
Total Cost 70,395 63,136 62,835 64,312 58,962 56,209 58,086 13.68%
-
Net Worth 204,078 202,413 189,170 192,659 185,602 183,711 178,119 9.50%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,932 - - - 10,345 - - -
Div Payout % 737.70% - - - 575.04% - - -
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 204,078 202,413 189,170 192,659 185,602 183,711 178,119 9.50%
NOSH 60,737 60,784 60,826 60,775 60,853 60,831 60,791 -0.05%
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 2.06% 13.11% 8.66% 9.78% 2.96% 9.02% 8.80% -
ROE 0.73% 4.71% 3.15% 3.62% 0.97% 3.04% 3.15% -
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 118.34 119.54 113.10 117.29 99.85 101.57 104.77 8.46%
EPS 2.44 15.67 9.80 11.47 2.96 9.17 9.22 -58.81%
DPS 18.00 0.00 0.00 0.00 17.00 0.00 0.00 -
NAPS 3.36 3.33 3.11 3.17 3.05 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 118.22 119.51 113.15 117.24 99.94 101.62 104.76 8.39%
EPS 2.44 15.67 9.80 11.47 2.96 9.17 9.22 -58.81%
DPS 17.98 0.00 0.00 0.00 17.02 0.00 0.00 -
NAPS 3.3566 3.3292 3.1114 3.1688 3.0527 3.0216 2.9297 9.50%
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 3.45 2.84 2.71 2.54 2.80 2.38 2.34 29.57%
P/EPS 167.21 21.70 31.22 25.98 94.71 26.40 26.57 241.24%
EY 0.60 4.61 3.20 3.85 1.06 3.79 3.76 -70.61%
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 0.92 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 3.52 2.76 2.85 2.71 3.16 2.64 2.15 38.95%
P/EPS 170.49 21.06 32.86 27.72 106.89 29.24 24.40 265.92%
EY 0.59 4.75 3.04 3.61 0.94 3.42 4.10 -72.57%
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 1.04 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