[AJI] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.19%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 324,652 316,165 284,617 243,839 215,462 190,629 170,593 11.30%
PBT 33,520 31,942 30,876 25,677 27,273 17,353 7,614 27.99%
Tax -7,919 -6,072 -6,937 -6,605 -6,333 -2,360 -841 45.26%
NP 25,601 25,870 23,939 19,072 20,940 14,993 6,773 24.78%
-
NP to SH 25,601 25,870 23,939 19,072 20,940 14,993 6,773 24.78%
-
Tax Rate 23.62% 19.01% 22.47% 25.72% 23.22% 13.60% 11.05% -
Total Cost 299,051 290,295 260,678 224,767 194,522 175,636 163,820 10.54%
-
Net Worth 235,292 220,108 204,305 189,102 174,499 158,699 148,275 7.99%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 12,159 12,160 10,944 10,336 9,120 6,080 5,469 14.22%
Div Payout % 47.50% 47.01% 45.72% 54.20% 43.55% 40.56% 80.75% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 235,292 220,108 204,305 189,102 174,499 158,699 148,275 7.99%
NOSH 60,799 60,803 60,805 60,804 60,801 60,804 60,768 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.89% 8.18% 8.41% 7.82% 9.72% 7.87% 3.97% -
ROE 10.88% 11.75% 11.72% 10.09% 12.00% 9.45% 4.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 533.98 519.98 468.08 401.02 354.37 313.51 280.73 11.30%
EPS 42.11 42.55 39.37 31.37 34.44 24.66 11.14 24.78%
DPS 20.00 20.00 18.00 17.00 15.00 10.00 9.00 14.22%
NAPS 3.87 3.62 3.36 3.11 2.87 2.61 2.44 7.98%
Adjusted Per Share Value based on latest NOSH - 60,853
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 533.98 520.02 468.13 401.06 354.38 313.54 280.59 11.30%
EPS 42.11 42.55 39.37 31.37 34.44 24.66 11.14 24.78%
DPS 20.00 20.00 18.00 17.00 15.00 10.00 9.00 14.22%
NAPS 3.87 3.6203 3.3603 3.1103 2.8701 2.6102 2.4388 7.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.09 3.99 4.08 2.80 2.24 2.15 2.29 -
P/RPS 0.77 0.77 0.87 0.70 0.63 0.69 0.82 -1.04%
P/EPS 9.71 9.38 10.36 8.93 6.50 8.72 20.55 -11.73%
EY 10.30 10.66 9.65 11.20 15.38 11.47 4.87 13.28%
DY 4.89 5.01 4.41 6.07 6.70 4.65 3.93 3.70%
P/NAPS 1.06 1.10 1.21 0.90 0.78 0.82 0.94 2.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 31/05/11 25/05/10 14/05/09 28/05/08 23/05/07 25/05/06 -
Price 4.34 4.06 4.16 3.16 2.40 2.08 2.09 -
P/RPS 0.81 0.78 0.89 0.79 0.68 0.66 0.74 1.51%
P/EPS 10.31 9.54 10.57 10.07 6.97 8.44 18.75 -9.47%
EY 9.70 10.48 9.46 9.93 14.35 11.85 5.33 10.48%
DY 4.61 4.93 4.33 5.38 6.25 4.81 4.31 1.12%
P/NAPS 1.12 1.12 1.24 1.02 0.84 0.80 0.86 4.49%

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