[AJI] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -25.4%
YoY- 12.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 52,703 53,436 47,922 48,074 48,617 46,016 42,121 16.09%
PBT 7,836 6,926 3,368 4,364 4,651 4,354 2,955 91.46%
Tax -1,696 -1,758 -153 -1,292 -533 -382 -555 110.43%
NP 6,140 5,168 3,215 3,072 4,118 3,972 2,400 86.94%
-
NP to SH 6,140 5,168 3,215 3,072 4,118 3,972 2,400 86.94%
-
Tax Rate 21.64% 25.38% 4.54% 29.61% 11.46% 8.77% 18.78% -
Total Cost 46,563 48,268 44,707 45,002 44,499 42,044 39,721 11.16%
-
Net Worth 164,746 164,160 158,691 155,729 152,067 152,675 121,637 22.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,080 - - - 5,473 -
Div Payout % - - 189.12% - - - 228.07% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,746 164,160 158,691 155,729 152,067 152,675 121,637 22.39%
NOSH 60,792 60,799 60,801 60,831 60,827 60,826 60,818 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.65% 9.67% 6.71% 6.39% 8.47% 8.63% 5.70% -
ROE 3.73% 3.15% 2.03% 1.97% 2.71% 2.60% 1.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.69 87.89 78.82 79.03 79.93 75.65 69.26 16.12%
EPS 10.10 8.50 5.29 5.05 6.77 6.53 3.95 86.88%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.00 -
NAPS 2.71 2.70 2.61 2.56 2.50 2.51 2.00 22.42%
Adjusted Per Share Value based on latest NOSH - 60,831
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.68 87.89 78.82 79.07 79.96 75.69 69.28 16.09%
EPS 10.10 8.50 5.29 5.05 6.77 6.53 3.95 86.88%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.00 -
NAPS 2.7097 2.70 2.6101 2.5614 2.5012 2.5112 2.0006 22.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.20 2.17 2.15 2.00 2.09 2.10 2.29 -
P/RPS 2.54 2.47 2.73 2.53 2.61 2.78 3.31 -16.16%
P/EPS 21.78 25.53 40.66 39.60 30.87 32.16 58.03 -47.93%
EY 4.59 3.92 2.46 2.53 3.24 3.11 1.72 92.27%
DY 0.00 0.00 4.65 0.00 0.00 0.00 3.93 -
P/NAPS 0.81 0.80 0.82 0.78 0.84 0.84 1.15 -20.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 21/08/07 23/05/07 12/02/07 20/11/06 22/08/06 25/05/06 -
Price 2.20 2.16 2.08 2.07 2.00 2.09 2.09 -
P/RPS 2.54 2.46 2.64 2.62 2.50 2.76 3.02 -10.88%
P/EPS 21.78 25.41 39.34 40.99 29.54 32.01 52.96 -44.66%
EY 4.59 3.94 2.54 2.44 3.39 3.12 1.89 80.57%
DY 0.00 0.00 4.81 0.00 0.00 0.00 4.31 -
P/NAPS 0.81 0.80 0.80 0.81 0.80 0.83 1.05 -15.87%

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