[AJI] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 16.26%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 181,017 175,131 170,593 170,719 168,339 167,261 166,869 5.57%
PBT 14,871 10,545 7,577 8,127 7,222 12,419 12,589 11.73%
Tax -1,642 -1,115 -841 567 256 -46 -70 717.86%
NP 13,229 9,430 6,736 8,694 7,478 12,373 12,519 3.74%
-
NP to SH 13,229 9,430 6,736 8,694 7,478 12,373 12,519 3.74%
-
Tax Rate 11.04% 10.57% 11.10% -6.98% -3.54% 0.37% 0.56% -
Total Cost 167,788 165,701 163,857 162,025 160,861 154,888 154,350 5.71%
-
Net Worth 152,067 152,675 121,637 136,123 120,677 137,456 136,149 7.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,473 5,473 5,473 5,470 5,470 5,470 10,939 -36.95%
Div Payout % 41.38% 58.05% 81.26% 62.92% 73.15% 44.21% 87.38% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 152,067 152,675 121,637 136,123 120,677 137,456 136,149 7.64%
NOSH 60,827 60,826 60,818 60,769 60,338 60,821 60,781 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.31% 5.38% 3.95% 5.09% 4.44% 7.40% 7.50% -
ROE 8.70% 6.18% 5.54% 6.39% 6.20% 9.00% 9.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 297.59 287.92 280.50 280.93 278.99 275.00 274.54 5.51%
EPS 21.75 15.50 11.08 14.31 12.39 20.34 20.60 3.68%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 18.00 -36.97%
NAPS 2.50 2.51 2.00 2.24 2.00 2.26 2.24 7.58%
Adjusted Per Share Value based on latest NOSH - 60,769
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 297.73 288.05 280.59 280.79 276.88 275.10 274.46 5.57%
EPS 21.76 15.51 11.08 14.30 12.30 20.35 20.59 3.74%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 17.99 -36.95%
NAPS 2.5012 2.5112 2.0006 2.2389 1.9849 2.2608 2.2393 7.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.09 2.10 2.29 2.18 2.29 2.26 2.25 -
P/RPS 0.70 0.73 0.82 0.78 0.82 0.82 0.82 -10.00%
P/EPS 9.61 13.55 20.68 15.24 18.48 11.11 10.92 -8.15%
EY 10.41 7.38 4.84 6.56 5.41 9.00 9.15 8.97%
DY 4.31 4.29 3.93 4.13 3.93 3.98 8.00 -33.76%
P/NAPS 0.84 0.84 1.15 0.97 1.15 1.00 1.00 -10.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 -
Price 2.00 2.09 2.09 2.22 2.15 2.31 2.24 -
P/RPS 0.67 0.73 0.75 0.79 0.77 0.84 0.82 -12.59%
P/EPS 9.20 13.48 18.87 15.52 17.35 11.36 10.88 -10.56%
EY 10.87 7.42 5.30 6.44 5.76 8.81 9.20 11.75%
DY 4.50 4.31 4.31 4.05 4.19 3.90 8.04 -32.06%
P/NAPS 0.80 0.83 1.05 0.99 1.08 1.02 1.00 -13.81%

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