[AJI] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 16.16%
YoY- -45.9%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 243,839 215,462 190,629 170,593 166,869 164,126 151,009 8.30%
PBT 25,677 27,273 17,353 7,614 12,589 14,146 14,894 9.49%
Tax -6,605 -6,333 -2,360 -841 -70 -2,087 -2,768 15.58%
NP 19,072 20,940 14,993 6,773 12,519 12,059 12,126 7.83%
-
NP to SH 19,072 20,940 14,993 6,773 12,519 12,059 12,126 7.83%
-
Tax Rate 25.72% 23.22% 13.60% 11.05% 0.56% 14.75% 18.58% -
Total Cost 224,767 194,522 175,636 163,820 154,350 152,067 138,883 8.34%
-
Net Worth 189,102 174,499 158,699 148,275 136,195 128,906 125,881 7.01%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 10,336 9,120 6,080 5,469 5,472 5,472 5,473 11.16%
Div Payout % 54.20% 43.55% 40.56% 80.75% 43.71% 45.38% 45.14% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 189,102 174,499 158,699 148,275 136,195 128,906 125,881 7.01%
NOSH 60,804 60,801 60,804 60,768 60,801 60,804 60,812 -0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.82% 9.72% 7.87% 3.97% 7.50% 7.35% 8.03% -
ROE 10.09% 12.00% 9.45% 4.57% 9.19% 9.35% 9.63% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 401.02 354.37 313.51 280.73 274.45 269.92 248.32 8.30%
EPS 31.37 34.44 24.66 11.14 20.59 19.83 19.94 7.83%
DPS 17.00 15.00 10.00 9.00 9.00 9.00 9.00 11.17%
NAPS 3.11 2.87 2.61 2.44 2.24 2.12 2.07 7.01%
Adjusted Per Share Value based on latest NOSH - 60,818
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 401.06 354.38 313.54 280.59 274.46 269.95 248.37 8.30%
EPS 31.37 34.44 24.66 11.14 20.59 19.83 19.94 7.83%
DPS 17.00 15.00 10.00 9.00 9.00 9.00 9.00 11.17%
NAPS 3.1103 2.8701 2.6102 2.4388 2.2401 2.1202 2.0705 7.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.80 2.24 2.15 2.29 2.25 2.58 2.70 -
P/RPS 0.70 0.63 0.69 0.82 0.82 0.96 1.09 -7.10%
P/EPS 8.93 6.50 8.72 20.55 10.93 13.01 13.54 -6.69%
EY 11.20 15.38 11.47 4.87 9.15 7.69 7.39 7.16%
DY 6.07 6.70 4.65 3.93 4.00 3.49 3.33 10.51%
P/NAPS 0.90 0.78 0.82 0.94 1.00 1.22 1.30 -5.93%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 28/05/08 23/05/07 25/05/06 25/05/05 26/05/04 28/05/03 -
Price 3.16 2.40 2.08 2.09 2.24 2.70 2.61 -
P/RPS 0.79 0.68 0.66 0.74 0.82 1.00 1.05 -4.62%
P/EPS 10.07 6.97 8.44 18.75 10.88 13.61 13.09 -4.27%
EY 9.93 14.35 11.85 5.33 9.19 7.35 7.64 4.46%
DY 5.38 6.25 4.81 4.31 4.02 3.33 3.45 7.67%
P/NAPS 1.02 0.84 0.80 0.86 1.00 1.27 1.26 -3.45%

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