[AJI] YoY TTM 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- 40.29%
YoY- 76.91%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 262,625 230,616 202,135 181,017 168,339 167,726 155,375 9.13%
PBT 27,330 27,179 22,494 14,871 7,222 14,230 11,617 15.31%
Tax -7,023 -5,940 -4,899 -1,642 256 -1,885 -1,126 35.63%
NP 20,307 21,239 17,595 13,229 7,478 12,345 10,491 11.62%
-
NP to SH 20,307 21,239 17,595 13,229 7,478 12,345 10,491 11.62%
-
Tax Rate 25.70% 21.86% 21.78% 11.04% -3.54% 13.25% 9.69% -
Total Cost 242,318 209,377 184,540 167,788 160,861 155,381 144,884 8.94%
-
Net Worth 189,170 178,119 164,746 152,067 120,677 134,300 125,959 7.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,345 9,123 6,080 5,473 5,470 5,471 5,476 11.17%
Div Payout % 50.94% 42.95% 34.56% 41.38% 73.15% 44.32% 52.20% -
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 189,170 178,119 164,746 152,067 120,677 134,300 125,959 7.00%
NOSH 60,826 60,791 60,792 60,827 60,338 60,769 60,850 -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 7.73% 9.21% 8.70% 7.31% 4.44% 7.36% 6.75% -
ROE 10.73% 11.92% 10.68% 8.70% 6.20% 9.19% 8.33% -
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 431.76 379.35 332.50 297.59 278.99 276.00 255.34 9.14%
EPS 33.39 34.94 28.94 21.75 12.39 20.31 17.24 11.63%
DPS 17.00 15.00 10.00 9.00 9.00 9.00 9.00 11.17%
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 431.96 379.31 332.46 297.73 276.88 275.87 255.56 9.13%
EPS 33.40 34.93 28.94 21.76 12.30 20.30 17.26 11.61%
DPS 17.02 15.01 10.00 9.00 9.00 9.00 9.01 11.17%
NAPS 3.1114 2.9297 2.7097 2.5012 1.9849 2.2089 2.0717 7.00%
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 0.71 0.65 0.66 0.70 0.82 0.93 1.05 -6.30%
P/EPS 9.17 7.01 7.60 9.61 18.48 12.70 15.54 -8.40%
EY 10.91 14.26 13.16 10.41 5.41 7.87 6.43 9.20%
DY 5.56 6.12 4.55 4.31 3.93 3.49 3.36 8.74%
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 0.75 0.59 0.66 0.67 0.77 0.94 1.04 -5.29%
P/EPS 9.65 6.44 7.60 9.20 17.35 12.75 15.43 -7.51%
EY 10.37 15.53 13.16 10.87 5.76 7.84 6.48 8.14%
DY 5.28 6.67 4.55 4.50 4.19 3.47 3.38 7.71%
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