[AJI] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 8.13%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 318,740 311,076 273,501 238,638 207,824 184,828 170,719 10.96%
PBT 33,092 28,200 32,456 28,405 24,237 16,324 8,127 26.35%
Tax -7,684 -6,508 -8,200 -5,439 -5,865 -2,762 567 -
NP 25,408 21,692 24,256 22,966 18,372 13,562 8,694 19.56%
-
NP to SH 25,408 21,692 24,256 22,966 18,372 13,562 8,694 19.56%
-
Tax Rate 23.22% 23.08% 25.26% 19.15% 24.20% 16.92% -6.98% -
Total Cost 293,332 289,384 249,245 215,672 189,452 171,266 162,025 10.39%
-
Net Worth 229,226 214,580 202,413 183,711 168,431 155,729 136,123 9.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 12,153 10,932 10,345 9,123 6,080 5,473 5,470 14.22%
Div Payout % 47.83% 50.40% 42.65% 39.72% 33.09% 40.36% 62.92% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 229,226 214,580 202,413 183,711 168,431 155,729 136,123 9.06%
NOSH 60,799 60,787 60,784 60,831 60,805 60,831 60,769 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.97% 6.97% 8.87% 9.62% 8.84% 7.34% 5.09% -
ROE 11.08% 10.11% 11.98% 12.50% 10.91% 8.71% 6.39% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 524.22 511.74 449.95 392.29 341.78 303.84 280.93 10.95%
EPS 41.79 35.68 39.90 37.75 30.21 22.29 14.31 19.54%
DPS 20.00 18.00 17.00 15.00 10.00 9.00 9.00 14.22%
NAPS 3.77 3.53 3.33 3.02 2.77 2.56 2.24 9.05%
Adjusted Per Share Value based on latest NOSH - 60,831
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 524.25 511.65 449.84 392.50 341.82 304.00 280.79 10.96%
EPS 41.79 35.68 39.90 37.77 30.22 22.31 14.30 19.56%
DPS 19.99 17.98 17.02 15.01 10.00 9.00 9.00 14.21%
NAPS 3.7702 3.5293 3.3292 3.0216 2.7703 2.5614 2.2389 9.06%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.00 4.05 3.40 2.42 2.35 2.00 2.18 -
P/RPS 0.76 0.79 0.76 0.62 0.69 0.66 0.78 -0.43%
P/EPS 9.57 11.35 8.52 6.41 7.78 8.97 15.24 -7.45%
EY 10.45 8.81 11.74 15.60 12.86 11.15 6.56 8.06%
DY 5.00 4.44 5.00 6.20 4.26 4.50 4.13 3.23%
P/NAPS 1.06 1.15 1.02 0.80 0.85 0.78 0.97 1.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 10/02/10 18/02/09 27/02/08 12/02/07 15/02/06 -
Price 4.00 4.00 3.30 2.68 2.39 2.07 2.22 -
P/RPS 0.76 0.78 0.73 0.68 0.70 0.68 0.79 -0.64%
P/EPS 9.57 11.21 8.27 7.10 7.91 9.28 15.52 -7.73%
EY 10.45 8.92 12.09 14.09 12.64 10.77 6.44 8.39%
DY 5.00 4.50 5.15 5.60 4.18 4.35 4.05 3.57%
P/NAPS 1.06 1.13 0.99 0.89 0.86 0.81 0.99 1.14%

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