[AJI] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 103.68%
YoY- 406.57%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 140,079 121,293 106,139 94,633 84,209 82,739 79,139 9.97%
PBT 16,411 14,668 14,762 9,005 1,711 7,078 7,549 13.80%
Tax -3,479 -3,061 -3,454 -915 -114 -440 -642 32.49%
NP 12,932 11,607 11,308 8,090 1,597 6,638 6,907 11.00%
-
NP to SH 12,932 11,607 11,308 8,090 1,597 6,638 6,907 11.00%
-
Tax Rate 21.20% 20.87% 23.40% 10.16% 6.66% 6.22% 8.50% -
Total Cost 127,147 109,686 94,831 86,543 82,612 76,101 72,232 9.87%
-
Net Worth 189,085 178,148 164,756 151,953 121,428 134,340 125,858 7.01%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 5,470 5,472 -
Div Payout % - - - - - 82.42% 79.23% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 189,085 178,148 164,756 151,953 121,428 134,340 125,858 7.01%
NOSH 60,799 60,801 60,795 60,781 60,714 60,787 60,801 -0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.23% 9.57% 10.65% 8.55% 1.90% 8.02% 8.73% -
ROE 6.84% 6.52% 6.86% 5.32% 1.32% 4.94% 5.49% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 230.40 199.49 174.58 155.69 138.70 136.11 130.16 9.97%
EPS 21.27 19.09 18.60 13.31 2.63 10.92 11.36 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 9.00 -
NAPS 3.11 2.93 2.71 2.50 2.00 2.21 2.07 7.01%
Adjusted Per Share Value based on latest NOSH - 60,827
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 230.40 199.50 174.57 155.65 138.50 136.09 130.16 9.97%
EPS 21.27 19.09 18.60 13.31 2.63 10.92 11.36 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 9.00 -
NAPS 3.11 2.9301 2.7099 2.4993 1.9972 2.2096 2.0701 7.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.06 2.45 2.20 2.09 2.29 2.58 2.68 -
P/RPS 1.33 1.23 1.26 1.34 1.65 1.90 2.06 -7.02%
P/EPS 14.39 12.83 11.83 15.70 87.06 23.63 23.59 -7.90%
EY 6.95 7.79 8.45 6.37 1.15 4.23 4.24 8.57%
DY 0.00 0.00 0.00 0.00 0.00 3.49 3.36 -
P/NAPS 0.98 0.84 0.81 0.84 1.15 1.17 1.29 -4.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 18/11/08 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 -
Price 3.22 2.25 2.20 2.00 2.15 2.59 2.66 -
P/RPS 1.40 1.13 1.26 1.28 1.55 1.90 2.04 -6.07%
P/EPS 15.14 11.79 11.83 15.03 81.74 23.72 23.42 -7.00%
EY 6.61 8.48 8.45 6.66 1.22 4.22 4.27 7.54%
DY 0.00 0.00 0.00 0.00 0.00 3.47 3.38 -
P/NAPS 1.04 0.77 0.81 0.80 1.08 1.17 1.29 -3.52%

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