[AJI] QoQ TTM Result on 30-Sep-2010 [#2]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	311,500	316,165	311,076	304,351	295,461	284,617	273,501	9.08%
YoY %	-1.48%	1.64%	2.21%	3.01%	3.81%	4.06%	-	-
Horiz. %	113.89%	115.60%	113.74%	111.28%	108.03%	104.06%	100.00%	-
PBT	31,061	31,942	28,200	32,949	33,344	30,876	32,456	-2.89%
YoY %	-2.76%	13.27%	-14.41%	-1.18%	7.99%	-4.87%	-	-
Horiz. %	95.70%	98.42%	86.89%	101.52%	102.74%	95.13%	100.00%	-
Tax	-5,980	-6,072	-6,508	-8,018	-7,872	-6,937	-8,200	-19.02%
YoY %	1.52%	6.70%	18.83%	-1.85%	-13.48%	15.40%	-	-
Horiz. %	72.93%	74.05%	79.37%	97.78%	96.00%	84.60%	100.00%	-
NP	25,081	25,870	21,692	24,931	25,472	23,939	24,256	2.26%
YoY %	-3.05%	19.26%	-12.99%	-2.12%	6.40%	-1.31%	-	-
Horiz. %	103.40%	106.65%	89.43%	102.78%	105.01%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,081	25,870	21,692	24,931	25,472	23,939	24,256	2.26%
YoY %	-3.05%	19.26%	-12.99%	-2.12%	6.40%	-1.31%	-	-
Horiz. %	103.40%	106.65%	89.43%	102.78%	105.01%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.25%	19.01%	23.08%	24.33%	23.61%	22.47%	25.26%	-
YoY %	1.26%	-17.63%	-5.14%	3.05%	5.07%	-11.05%	-	-
Horiz. %	76.21%	75.26%	91.37%	96.32%	93.47%	88.95%	100.00%	-
Total Cost	286,419	290,295	289,384	279,420	269,989	260,678	249,245	9.73%
YoY %	-1.34%	0.31%	3.57%	3.49%	3.57%	4.59%	-	-
Horiz. %	114.91%	116.47%	116.10%	112.11%	108.32%	104.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,034	182,297	214,580	208,435	212,252	204,078	202,413	8.29%
YoY %	25.09%	-15.04%	2.95%	-1.80%	4.01%	0.82%	-	-
Horiz. %	112.66%	90.06%	106.01%	102.98%	104.86%	100.82%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	12,153	12,153	10,932	10,932	10,932	10,932	10,345	11.36%
YoY %	0.00%	11.17%	0.00%	0.00%	0.00%	5.67%	-	-
Horiz. %	117.48%	117.48%	105.67%	105.67%	105.67%	105.67%	100.00%	-
Div Payout %	48.46%	46.98%	50.40%	43.85%	42.92%	45.67%	42.65%	-
YoY %	3.15%	-6.79%	14.94%	2.17%	-6.02%	7.08%	-	-
Horiz. %	113.62%	110.15%	118.17%	102.81%	100.63%	107.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	228,034	182,297	214,580	208,435	212,252	204,078	202,413	8.29%
YoY %	25.09%	-15.04%	2.95%	-1.80%	4.01%	0.82%	-	-
Horiz. %	112.66%	90.06%	106.01%	102.98%	104.86%	100.82%	100.00%	-
NOSH	60,809	60,765	60,787	60,768	60,817	60,737	60,784	0.02%
YoY %	0.07%	-0.04%	0.03%	-0.08%	0.13%	-0.08%	-	-
Horiz. %	100.04%	99.97%	100.00%	99.97%	100.05%	99.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	8.05%	8.18%	6.97%	8.19%	8.62%	8.41%	8.87%	-
YoY %	-1.59%	17.36%	-14.90%	-4.99%	2.50%	-5.19%	-	-
Horiz. %	90.76%	92.22%	78.58%	92.33%	97.18%	94.81%	100.00%	-
ROE	11.00%	14.19%	10.11%	11.96%	12.00%	11.73%	11.98%	-
YoY %	-22.48%	40.36%	-15.47%	-0.33%	2.30%	-2.09%	-	-
Horiz. %	91.82%	118.45%	84.39%	99.83%	100.17%	97.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	512.26	520.30	511.74	500.84	485.82	468.60	449.95	9.05%
YoY %	-1.55%	1.67%	2.18%	3.09%	3.67%	4.14%	-	-
Horiz. %	113.85%	115.64%	113.73%	111.31%	107.97%	104.14%	100.00%	-
EPS	41.25	42.57	35.68	41.03	41.88	39.41	39.90	2.24%
YoY %	-3.10%	19.31%	-13.04%	-2.03%	6.27%	-1.23%	-	-
Horiz. %	103.38%	106.69%	89.42%	102.83%	104.96%	98.77%	100.00%	-
DPS	20.00	20.00	18.00	18.00	18.00	18.00	17.00	11.47%
YoY %	0.00%	11.11%	0.00%	0.00%	0.00%	5.88%	-	-
Horiz. %	117.65%	117.65%	105.88%	105.88%	105.88%	105.88%	100.00%	-
NAPS	3.75	3.00	3.53	3.43	3.49	3.36	3.33	8.26%
YoY %	25.00%	-15.01%	2.92%	-1.72%	3.87%	0.90%	-	-
Horiz. %	112.61%	90.09%	106.01%	103.00%	104.80%	100.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 60,768
RPS	512.34	520.02	511.65	500.59	485.96	468.13	449.84	9.08%
YoY %	-1.48%	1.64%	2.21%	3.01%	3.81%	4.07%	-	-
Horiz. %	113.89%	115.60%	113.74%	111.28%	108.03%	104.07%	100.00%	-
EPS	41.25	42.55	35.68	41.01	41.90	39.37	39.90	2.24%
YoY %	-3.06%	19.25%	-13.00%	-2.12%	6.43%	-1.33%	-	-
Horiz. %	103.38%	106.64%	89.42%	102.78%	105.01%	98.67%	100.00%	-
DPS	19.99	19.99	17.98	17.98	17.98	17.98	17.02	11.35%
YoY %	0.00%	11.18%	0.00%	0.00%	0.00%	5.64%	-	-
Horiz. %	117.45%	117.45%	105.64%	105.64%	105.64%	105.64%	100.00%	-
NAPS	3.7506	2.9984	3.5293	3.4283	3.4911	3.3566	3.3292	8.29%
YoY %	25.09%	-15.04%	2.95%	-1.80%	4.01%	0.82%	-	-
Horiz. %	112.66%	90.06%	106.01%	102.98%	104.86%	100.82%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	4.20	3.99	4.05	4.07	4.13	4.08	3.40	-
P/RPS	0.82	0.77	0.79	0.81	0.85	0.87	0.76	5.21%
YoY %	6.49%	-2.53%	-2.47%	-4.71%	-2.30%	14.47%	-	-
Horiz. %	107.89%	101.32%	103.95%	106.58%	111.84%	114.47%	100.00%	-
P/EPS	10.18	9.37	11.35	9.92	9.86	10.35	8.52	12.63%
YoY %	8.64%	-17.44%	14.42%	0.61%	-4.73%	21.48%	-	-
Horiz. %	119.48%	109.98%	133.22%	116.43%	115.73%	121.48%	100.00%	-
EY	9.82	10.67	8.81	10.08	10.14	9.66	11.74	-11.25%
YoY %	-7.97%	21.11%	-12.60%	-0.59%	4.97%	-17.72%	-	-
Horiz. %	83.65%	90.89%	75.04%	85.86%	86.37%	82.28%	100.00%	-
DY	4.76	5.01	4.44	4.42	4.36	4.41	5.00	-3.23%
YoY %	-4.99%	12.84%	0.45%	1.38%	-1.13%	-11.80%	-	-
Horiz. %	95.20%	100.20%	88.80%	88.40%	87.20%	88.20%	100.00%	-
P/NAPS	1.12	1.33	1.15	1.19	1.18	1.21	1.02	6.45%
YoY %	-15.79%	15.65%	-3.36%	0.85%	-2.48%	18.63%	-	-
Horiz. %	109.80%	130.39%	112.75%	116.67%	115.69%	118.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	31/05/11	24/02/11	23/11/10	27/08/10	25/05/10	10/02/10	-
Price	4.04	4.06	4.00	4.22	3.99	4.16	3.30	-
P/RPS	0.79	0.78	0.78	0.84	0.82	0.89	0.73	5.42%
YoY %	1.28%	0.00%	-7.14%	2.44%	-7.87%	21.92%	-	-
Horiz. %	108.22%	106.85%	106.85%	115.07%	112.33%	121.92%	100.00%	-
P/EPS	9.80	9.54	11.21	10.29	9.53	10.55	8.27	12.01%
YoY %	2.73%	-14.90%	8.94%	7.97%	-9.67%	27.57%	-	-
Horiz. %	118.50%	115.36%	135.55%	124.43%	115.24%	127.57%	100.00%	-
EY	10.21	10.49	8.92	9.72	10.50	9.47	12.09	-10.68%
YoY %	-2.67%	17.60%	-8.23%	-7.43%	10.88%	-21.67%	-	-
Horiz. %	84.45%	86.77%	73.78%	80.40%	86.85%	78.33%	100.00%	-
DY	4.95	4.93	4.50	4.27	4.51	4.33	5.15	-2.61%
YoY %	0.41%	9.56%	5.39%	-5.32%	4.16%	-15.92%	-	-
Horiz. %	96.12%	95.73%	87.38%	82.91%	87.57%	84.08%	100.00%	-
P/NAPS	1.08	1.35	1.13	1.23	1.14	1.24	0.99	5.98%
YoY %	-20.00%	19.47%	-8.13%	7.89%	-8.06%	25.25%	-	-
Horiz. %	109.09%	136.36%	114.14%	124.24%	115.15%	125.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos