[AJI] YoY 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- -67.74%
YoY- -68.9%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
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 82,878 76,966 71,877 60,761 55,560 47,922 42,121 11.92%
PBT 6,174 5,748 2,006 3,586 6,405 3,368 2,955 13.05%
Tax -323 -88 -524 -1,787 -621 -153 -555 -8.61%
NP 5,851 5,660 1,482 1,799 5,784 3,215 2,400 15.99%
-
NP to SH 5,851 5,660 1,482 1,799 5,784 3,215 2,400 15.99%
-
Tax Rate 5.23% 1.53% 26.12% 49.83% 9.70% 4.54% 18.78% -
Total Cost 77,027 71,306 70,395 58,962 49,776 44,707 39,721 11.65%
-
Net Worth 235,292 182,297 204,078 185,602 174,553 158,691 121,637 11.61%
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 12,153 10,932 10,345 9,123 6,080 5,473 14.21%
Div Payout % 207.82% 214.72% 737.70% 575.04% 157.73% 189.12% 228.07% -
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 235,292 182,297 204,078 185,602 174,553 158,691 121,637 11.61%
NOSH 60,799 60,765 60,737 60,853 60,820 60,801 60,818 -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 7.06% 7.35% 2.06% 2.96% 10.41% 6.71% 5.70% -
ROE 2.49% 3.10% 0.73% 0.97% 3.31% 2.03% 1.97% -
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 136.31 126.66 118.34 99.85 91.35 78.82 69.26 11.93%
EPS 9.62 9.31 2.44 2.96 9.51 5.29 3.95 15.97%
DPS 20.00 20.00 18.00 17.00 15.00 10.00 9.00 14.22%
NAPS 3.87 3.00 3.36 3.05 2.87 2.61 2.00 11.61%
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 136.31 126.59 118.22 99.94 91.38 78.82 69.28 11.92%
EPS 9.62 9.31 2.44 2.96 9.51 5.29 3.95 15.97%
DPS 20.00 19.99 17.98 17.02 15.01 10.00 9.00 14.22%
NAPS 3.87 2.9984 3.3566 3.0527 2.871 2.6101 2.0006 11.61%
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 3.00 3.15 3.45 2.80 2.45 2.73 3.31 -1.62%
P/EPS 42.50 42.84 167.21 94.71 23.55 40.66 58.03 -5.05%
EY 2.35 2.33 0.60 1.06 4.25 2.46 1.72 5.33%
DY 4.89 5.01 4.41 6.07 6.70 4.65 3.93 3.70%
P/NAPS 1.06 1.33 1.21 0.92 0.78 0.82 1.15 -1.34%
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 3.18 3.21 3.52 3.16 2.63 2.64 3.02 0.86%
P/EPS 45.10 43.59 170.49 106.89 25.24 39.34 52.96 -2.63%
EY 2.22 2.29 0.59 0.94 3.96 2.54 1.89 2.71%
DY 4.61 4.93 4.33 5.38 6.25 4.81 4.31 1.12%
P/NAPS 1.12 1.35 1.24 1.04 0.84 0.80 1.05 1.08%

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