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

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	284,617	243,839	215,462	190,629	170,593	166,869	164,126	9.60%
YoY %	16.72%	13.17%	13.03%	11.74%	2.23%	1.67%	-	-
Horiz. %	173.41%	148.57%	131.28%	116.15%	103.94%	101.67%	100.00%	-
PBT	30,876	25,586	27,274	16,737	7,577	12,589	14,701	13.15%
YoY %	20.68%	-6.19%	62.96%	120.89%	-39.81%	-14.37%	-	-
Horiz. %	210.03%	174.04%	185.52%	113.85%	51.54%	85.63%	100.00%	-
Tax	-6,937	-6,605	-6,333	-2,360	-841	-70	-2,087	22.15%
YoY %	-5.03%	-4.29%	-168.35%	-180.62%	-1,101.43%	96.65%	-	-
Horiz. %	332.39%	316.48%	303.45%	113.08%	40.30%	3.35%	100.00%	-
NP	23,939	18,981	20,941	14,377	6,736	12,519	12,614	11.26%
YoY %	26.12%	-9.36%	45.66%	113.44%	-46.19%	-0.75%	-	-
Horiz. %	189.78%	150.48%	166.01%	113.98%	53.40%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,939	18,981	20,941	14,377	6,736	12,519	12,614	11.26%
YoY %	26.12%	-9.36%	45.66%	113.44%	-46.19%	-0.75%	-	-
Horiz. %	189.78%	150.48%	166.01%	113.98%	53.40%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	25.81%	23.22%	14.10%	11.10%	0.56%	14.20%	-
YoY %	-12.94%	11.15%	64.68%	27.03%	1,882.14%	-96.06%	-	-
Horiz. %	158.24%	181.76%	163.52%	99.30%	78.17%	3.94%	100.00%	-
Total Cost	260,678	224,858	194,521	176,252	163,857	154,350	151,512	9.46%
YoY %	15.93%	15.60%	10.37%	7.56%	6.16%	1.87%	-	-
Horiz. %	172.05%	148.41%	128.39%	116.33%	108.15%	101.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,078	185,602	174,553	158,691	121,637	136,149	121,591	9.00%
YoY %	9.95%	6.33%	10.00%	30.46%	-10.66%	11.97%	-	-
Horiz. %	167.84%	152.64%	143.56%	130.51%	100.04%	111.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	10,932	10,345	9,123	6,080	5,473	10,939	10,948	-0.02%
YoY %	5.67%	13.39%	50.05%	11.09%	-49.97%	-0.08%	-	-
Horiz. %	99.85%	94.49%	83.33%	55.54%	49.99%	99.92%	100.00%	-
Div Payout %	45.67%	54.50%	43.57%	42.29%	81.26%	87.38%	86.79%	-
YoY %	-16.20%	25.09%	3.03%	-47.96%	-7.00%	0.68%	-	-
Horiz. %	52.62%	62.80%	50.20%	48.73%	93.63%	100.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	204,078	185,602	174,553	158,691	121,637	136,149	121,591	9.00%
YoY %	9.95%	6.33%	10.00%	30.46%	-10.66%	11.97%	-	-
Horiz. %	167.84%	152.64%	143.56%	130.51%	100.04%	111.97%	100.00%	-
NOSH	60,737	60,853	60,820	60,801	60,818	60,781	60,795	-0.01%
YoY %	-0.19%	0.05%	0.03%	-0.03%	0.06%	-0.02%	-	-
Horiz. %	99.90%	100.10%	100.04%	100.01%	100.04%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.41%	7.78%	9.72%	7.54%	3.95%	7.50%	7.69%	-
YoY %	8.10%	-19.96%	28.91%	90.89%	-47.33%	-2.47%	-	-
Horiz. %	109.36%	101.17%	126.40%	98.05%	51.37%	97.53%	100.00%	-
ROE	11.73%	10.23%	12.00%	9.06%	5.54%	9.20%	10.37%	-
YoY %	14.66%	-14.75%	32.45%	63.54%	-39.78%	-11.28%	-	-
Horiz. %	113.11%	98.65%	115.72%	87.37%	53.42%	88.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	468.60	400.70	354.26	313.53	280.50	274.54	269.96	9.62%
YoY %	16.95%	13.11%	12.99%	11.78%	2.17%	1.70%	-	-
Horiz. %	173.58%	148.43%	131.23%	116.14%	103.90%	101.70%	100.00%	-
EPS	39.41	31.19	34.43	23.65	11.08	20.60	20.75	11.27%
YoY %	26.35%	-9.41%	45.58%	113.45%	-46.21%	-0.72%	-	-
Horiz. %	189.93%	150.31%	165.93%	113.98%	53.40%	99.28%	100.00%	-
DPS	18.00	17.00	15.00	10.00	9.00	18.00	18.00	0.00%
YoY %	5.88%	13.33%	50.00%	11.11%	-50.00%	0.00%	-	-
Horiz. %	100.00%	94.44%	83.33%	55.56%	50.00%	100.00%	100.00%	-
NAPS	3.36	3.05	2.87	2.61	2.00	2.24	2.00	9.02%
YoY %	10.16%	6.27%	9.96%	30.50%	-10.71%	12.00%	-	-
Horiz. %	168.00%	152.50%	143.50%	130.50%	100.00%	112.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,801
RPS	468.13	401.06	354.38	313.54	280.59	274.46	269.95	9.60%
YoY %	16.72%	13.17%	13.03%	11.74%	2.23%	1.67%	-	-
Horiz. %	173.41%	148.57%	131.28%	116.15%	103.94%	101.67%	100.00%	-
EPS	39.37	31.22	34.44	23.65	11.08	20.59	20.75	11.25%
YoY %	26.11%	-9.35%	45.62%	113.45%	-46.19%	-0.77%	-	-
Horiz. %	189.73%	150.46%	165.98%	113.98%	53.40%	99.23%	100.00%	-
DPS	17.98	17.02	15.01	10.00	9.00	17.99	18.01	-0.02%
YoY %	5.64%	13.39%	50.10%	11.11%	-49.97%	-0.11%	-	-
Horiz. %	99.83%	94.50%	83.34%	55.52%	49.97%	99.89%	100.00%	-
NAPS	3.3566	3.0527	2.871	2.6101	2.0006	2.2393	1.9999	9.00%
YoY %	9.96%	6.33%	10.00%	30.47%	-10.66%	11.97%	-	-
Horiz. %	167.84%	152.64%	143.56%	130.51%	100.04%	111.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
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	0.87	0.70	0.63	0.69	0.82	0.82	0.96	-1.62%
YoY %	24.29%	11.11%	-8.70%	-15.85%	0.00%	-14.58%	-	-
Horiz. %	90.62%	72.92%	65.62%	71.88%	85.42%	85.42%	100.00%	-
P/EPS	10.35	8.98	6.51	9.09	20.68	10.92	12.43	-3.00%
YoY %	15.26%	37.94%	-28.38%	-56.04%	89.38%	-12.15%	-	-
Horiz. %	83.27%	72.24%	52.37%	73.13%	166.37%	87.85%	100.00%	-
EY	9.66	11.14	15.37	11.00	4.84	9.15	8.04	3.10%
YoY %	-13.29%	-27.52%	39.73%	127.27%	-47.10%	13.81%	-	-
Horiz. %	120.15%	138.56%	191.17%	136.82%	60.20%	113.81%	100.00%	-
DY	4.41	6.07	6.70	4.65	3.93	8.00	6.98	-7.36%
YoY %	-27.35%	-9.40%	44.09%	18.32%	-50.88%	14.61%	-	-
Horiz. %	63.18%	86.96%	95.99%	66.62%	56.30%	114.61%	100.00%	-
P/NAPS	1.21	0.92	0.78	0.82	1.15	1.00	1.29	-1.06%
YoY %	31.52%	17.95%	-4.88%	-28.70%	15.00%	-22.48%	-	-
Horiz. %	93.80%	71.32%	60.47%	63.57%	89.15%	77.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
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	0.89	0.79	0.68	0.66	0.75	0.82	1.00	-1.92%
YoY %	12.66%	16.18%	3.03%	-12.00%	-8.54%	-18.00%	-	-
Horiz. %	89.00%	79.00%	68.00%	66.00%	75.00%	82.00%	100.00%	-
P/EPS	10.55	10.13	6.97	8.80	18.87	10.88	13.01	-3.43%
YoY %	4.15%	45.34%	-20.80%	-53.37%	73.44%	-16.37%	-	-
Horiz. %	81.09%	77.86%	53.57%	67.64%	145.04%	83.63%	100.00%	-
EY	9.47	9.87	14.35	11.37	5.30	9.20	7.68	3.55%
YoY %	-4.05%	-31.22%	26.21%	114.53%	-42.39%	19.79%	-	-
Horiz. %	123.31%	128.52%	186.85%	148.05%	69.01%	119.79%	100.00%	-
DY	4.33	5.38	6.25	4.81	4.31	8.04	6.67	-6.94%
YoY %	-19.52%	-13.92%	29.94%	11.60%	-46.39%	20.54%	-	-
Horiz. %	64.92%	80.66%	93.70%	72.11%	64.62%	120.54%	100.00%	-
P/NAPS	1.24	1.04	0.84	0.80	1.05	1.00	1.35	-1.40%
YoY %	19.23%	23.81%	5.00%	-23.81%	5.00%	-25.93%	-	-
Horiz. %	91.85%	77.04%	62.22%	59.26%	77.78%	74.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos