[AJI] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 4.65%
YoY- 33.96%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 71,877 60,761 55,560 47,922 42,121 42,247 43,494 8.72%
PBT 2,006 3,586 6,405 3,368 2,955 3,505 4,247 -11.74%
Tax -524 -1,787 -621 -153 -555 853 -1,155 -12.33%
NP 1,482 1,799 5,784 3,215 2,400 4,358 3,092 -11.53%
-
NP to SH 1,482 1,799 5,784 3,215 2,400 4,358 3,092 -11.53%
-
Tax Rate 26.12% 49.83% 9.70% 4.54% 18.78% -24.34% 27.20% -
Total Cost 70,395 58,962 49,776 44,707 39,721 37,889 40,402 9.69%
-
Net Worth 204,078 185,602 174,553 158,691 121,637 136,149 121,591 9.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,932 10,345 9,123 6,080 5,473 5,470 5,471 12.22%
Div Payout % 737.70% 575.04% 157.73% 189.12% 228.07% 125.52% 176.96% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 204,078 185,602 174,553 158,691 121,637 136,149 121,591 9.00%
NOSH 60,737 60,853 60,820 60,801 60,818 60,781 60,795 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.06% 2.96% 10.41% 6.71% 5.70% 10.32% 7.11% -
ROE 0.73% 0.97% 3.31% 2.03% 1.97% 3.20% 2.54% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 118.34 99.85 91.35 78.82 69.26 69.51 71.54 8.74%
EPS 2.44 2.96 9.51 5.29 3.95 7.17 5.09 -11.52%
DPS 18.00 17.00 15.00 10.00 9.00 9.00 9.00 12.24%
NAPS 3.36 3.05 2.87 2.61 2.00 2.24 2.00 9.02%
Adjusted Per Share Value based on latest NOSH - 60,801
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 118.22 99.94 91.38 78.82 69.28 69.49 71.54 8.72%
EPS 2.44 2.96 9.51 5.29 3.95 7.17 5.09 -11.52%
DPS 17.98 17.02 15.01 10.00 9.00 9.00 9.00 12.21%
NAPS 3.3566 3.0527 2.871 2.6101 2.0006 2.2393 1.9999 9.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.08 2.80 2.24 2.15 2.29 2.25 2.58 -
P/RPS 3.45 2.80 2.45 2.73 3.31 3.24 3.61 -0.75%
P/EPS 167.21 94.71 23.55 40.66 58.03 31.38 50.73 21.98%
EY 0.60 1.06 4.25 2.46 1.72 3.19 1.97 -17.96%
DY 4.41 6.07 6.70 4.65 3.93 4.00 3.49 3.97%
P/NAPS 1.21 0.92 0.78 0.82 1.15 1.00 1.29 -1.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 14/05/09 28/05/08 23/05/07 25/05/06 25/05/05 26/05/04 -
Price 4.16 3.16 2.40 2.08 2.09 2.24 2.70 -
P/RPS 3.52 3.16 2.63 2.64 3.02 3.22 3.77 -1.13%
P/EPS 170.49 106.89 25.24 39.34 52.96 31.24 53.09 21.45%
EY 0.59 0.94 3.96 2.54 1.89 3.20 1.88 -17.55%
DY 4.33 5.38 6.25 4.81 4.31 4.02 3.33 4.47%
P/NAPS 1.24 1.04 0.84 0.80 1.05 1.00 1.35 -1.40%

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