[AJI] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 24.96%
YoY- -75.94%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 121,293 106,139 94,633 84,209 82,739 79,139 74,773 8.38%
PBT 14,668 14,762 9,005 1,711 7,078 7,549 10,827 5.18%
Tax -3,061 -3,454 -915 -114 -440 -642 -2,285 4.98%
NP 11,607 11,308 8,090 1,597 6,638 6,907 8,542 5.23%
-
NP to SH 11,607 11,308 8,090 1,597 6,638 6,907 8,542 5.23%
-
Tax Rate 20.87% 23.40% 10.16% 6.66% 6.22% 8.50% 21.10% -
Total Cost 109,686 94,831 86,543 82,612 76,101 72,232 66,231 8.76%
-
Net Worth 178,148 164,756 151,953 121,428 134,340 125,858 122,433 6.44%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 5,470 5,472 4,459 -
Div Payout % - - - - 82.42% 79.23% 52.21% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 178,148 164,756 151,953 121,428 134,340 125,858 122,433 6.44%
NOSH 60,801 60,795 60,781 60,714 60,787 60,801 40,541 6.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.57% 10.65% 8.55% 1.90% 8.02% 8.73% 11.42% -
ROE 6.52% 6.86% 5.32% 1.32% 4.94% 5.49% 6.98% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 199.49 174.58 155.69 138.70 136.11 130.16 184.44 1.31%
EPS 19.09 18.60 13.31 2.63 10.92 11.36 21.07 -1.62%
DPS 0.00 0.00 0.00 0.00 9.00 9.00 11.00 -
NAPS 2.93 2.71 2.50 2.00 2.21 2.07 3.02 -0.50%
Adjusted Per Share Value based on latest NOSH - 60,338
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 199.50 174.57 155.65 138.50 136.09 130.16 122.98 8.38%
EPS 19.09 18.60 13.31 2.63 10.92 11.36 14.05 5.23%
DPS 0.00 0.00 0.00 0.00 9.00 9.00 7.33 -
NAPS 2.9301 2.7099 2.4993 1.9972 2.2096 2.0701 2.0138 6.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.45 2.20 2.09 2.29 2.58 2.68 4.40 -
P/RPS 1.23 1.26 1.34 1.65 1.90 2.06 2.39 -10.47%
P/EPS 12.83 11.83 15.70 87.06 23.63 23.59 20.88 -7.78%
EY 7.79 8.45 6.37 1.15 4.23 4.24 4.79 8.43%
DY 0.00 0.00 0.00 0.00 3.49 3.36 2.50 -
P/NAPS 0.84 0.81 0.84 1.15 1.17 1.29 1.46 -8.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 -
Price 2.25 2.20 2.00 2.15 2.59 2.66 4.30 -
P/RPS 1.13 1.26 1.28 1.55 1.90 2.04 2.33 -11.35%
P/EPS 11.79 11.83 15.03 81.74 23.72 23.42 20.41 -8.73%
EY 8.48 8.45 6.66 1.22 4.22 4.27 4.90 9.56%
DY 0.00 0.00 0.00 0.00 3.47 3.38 2.56 -
P/NAPS 0.77 0.81 0.80 1.08 1.17 1.29 1.42 -9.68%

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