[AJI] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 39.99%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 257,520 219,628 198,049 175,131 167,261 164,796 152,736 9.08%
PBT 26,845 27,934 19,309 10,545 12,419 11,681 12,802 13.12%
Tax -6,894 -6,160 -3,736 -1,115 -46 -1,830 -1,428 29.97%
NP 19,951 21,774 15,573 9,430 12,373 9,851 11,374 9.80%
-
NP to SH 19,951 21,774 15,573 9,430 12,373 9,851 11,374 9.80%
-
Tax Rate 25.68% 22.05% 19.35% 10.57% 0.37% 15.67% 11.15% -
Total Cost 237,569 197,854 182,476 165,701 154,888 154,945 141,362 9.02%
-
Net Worth 192,659 180,577 164,160 152,675 137,456 133,880 130,046 6.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 10,345 9,123 6,080 5,473 5,470 10,948 4,458 15.04%
Div Payout % 51.85% 41.90% 39.04% 58.05% 44.21% 111.14% 39.20% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 192,659 180,577 164,160 152,675 137,456 133,880 130,046 6.76%
NOSH 60,775 60,800 60,799 60,826 60,821 60,854 60,769 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.75% 9.91% 7.86% 5.38% 7.40% 5.98% 7.45% -
ROE 10.36% 12.06% 9.49% 6.18% 9.00% 7.36% 8.75% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 423.72 361.23 325.74 287.92 275.00 270.80 251.34 9.08%
EPS 32.83 35.81 25.61 15.50 20.34 16.19 18.72 9.80%
DPS 17.00 15.00 10.00 9.00 9.00 18.00 7.34 15.01%
NAPS 3.17 2.97 2.70 2.51 2.26 2.20 2.14 6.76%
Adjusted Per Share Value based on latest NOSH - 60,826
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 423.56 361.24 325.74 288.05 275.10 271.05 251.21 9.08%
EPS 32.81 35.81 25.61 15.51 20.35 16.20 18.71 9.80%
DPS 17.02 15.01 10.00 9.00 9.00 18.01 7.33 15.05%
NAPS 3.1688 2.9701 2.70 2.5112 2.2608 2.202 2.139 6.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.98 2.50 2.17 2.10 2.26 2.60 2.69 -
P/RPS 0.70 0.69 0.67 0.73 0.82 0.96 1.07 -6.82%
P/EPS 9.08 6.98 8.47 13.55 11.11 16.06 14.37 -7.35%
EY 11.02 14.32 11.80 7.38 9.00 6.23 6.96 7.95%
DY 5.70 6.00 4.61 4.29 3.98 6.92 2.73 13.04%
P/NAPS 0.94 0.84 0.80 0.84 1.00 1.18 1.26 -4.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 20/08/08 21/08/07 22/08/06 16/08/05 25/08/04 28/08/03 -
Price 3.18 2.65 2.16 2.09 2.31 2.66 2.80 -
P/RPS 0.75 0.73 0.66 0.73 0.84 0.98 1.11 -6.31%
P/EPS 9.69 7.40 8.43 13.48 11.36 16.43 14.96 -6.97%
EY 10.32 13.51 11.86 7.42 8.81 6.09 6.68 7.51%
DY 5.35 5.66 4.63 4.31 3.90 6.77 2.62 12.62%
P/NAPS 1.00 0.89 0.80 0.83 1.02 1.21 1.31 -4.39%

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