[AJI] QoQ TTM 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- 2.52%
YoY- 55.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 202,135 198,049 190,629 184,828 181,017 175,131 170,593 11.96%
PBT 22,494 19,309 16,737 16,324 14,871 10,545 7,577 106.42%
Tax -4,899 -3,736 -2,360 -2,762 -1,642 -1,115 -841 223.40%
NP 17,595 15,573 14,377 13,562 13,229 9,430 6,736 89.55%
-
NP to SH 17,595 15,573 14,377 13,562 13,229 9,430 6,736 89.55%
-
Tax Rate 21.78% 19.35% 14.10% 16.92% 11.04% 10.57% 11.10% -
Total Cost 184,540 182,476 176,252 171,266 167,788 165,701 163,857 8.23%
-
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 6,080 6,080 5,473 5,473 5,473 5,473 7.25%
Div Payout % 34.56% 39.04% 42.29% 40.36% 41.38% 58.05% 81.26% -
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 8.70% 7.86% 7.54% 7.34% 7.31% 5.38% 3.95% -
ROE 10.68% 9.49% 9.06% 8.71% 8.70% 6.18% 5.54% -
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 332.50 325.74 313.53 303.84 297.59 287.92 280.50 11.99%
EPS 28.94 25.61 23.65 22.29 21.75 15.50 11.08 89.54%
DPS 10.00 10.00 10.00 9.00 9.00 9.00 9.00 7.26%
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 332.46 325.74 313.54 304.00 297.73 288.05 280.59 11.96%
EPS 28.94 25.61 23.65 22.31 21.76 15.51 11.08 89.54%
DPS 10.00 10.00 10.00 9.00 9.00 9.00 9.00 7.26%
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 0.66 0.67 0.69 0.66 0.70 0.73 0.82 -13.46%
P/EPS 7.60 8.47 9.09 8.97 9.61 13.55 20.68 -48.66%
EY 13.16 11.80 11.00 11.15 10.41 7.38 4.84 94.68%
DY 4.55 4.61 4.65 4.50 4.31 4.29 3.93 10.24%
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 0.66 0.66 0.66 0.68 0.67 0.73 0.75 -8.16%
P/EPS 7.60 8.43 8.80 9.28 9.20 13.48 18.87 -45.43%
EY 13.16 11.86 11.37 10.77 10.87 7.42 5.30 83.26%
DY 4.55 4.63 4.81 4.35 4.50 4.31 4.31 3.67%
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