[AJI] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 46.2%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 284,617 283,653 280,158 285,132 243,839 244,104 242,586 11.25%
PBT 30,876 38,493 32,822 35,380 25,677 29,454 29,336 3.47%
Tax -6,937 -8,550 -6,958 -7,496 -6,605 -6,424 -6,122 8.69%
NP 23,939 29,942 25,864 27,884 19,072 23,030 23,214 2.07%
-
NP to SH 23,939 29,942 25,864 27,884 19,072 23,030 23,214 2.07%
-
Tax Rate 22.47% 22.21% 21.20% 21.19% 25.72% 21.81% 20.87% -
Total Cost 260,678 253,710 254,294 257,248 224,767 221,073 219,372 12.20%
-
Net Worth 204,305 202,441 189,085 192,659 189,102 183,639 178,148 9.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,944 - - - 10,336 - - -
Div Payout % 45.72% - - - 54.20% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 204,305 202,441 189,085 192,659 189,102 183,639 178,148 9.57%
NOSH 60,805 60,793 60,799 60,775 60,804 60,807 60,801 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.41% 10.56% 9.23% 9.78% 7.82% 9.43% 9.57% -
ROE 11.72% 14.79% 13.68% 14.47% 10.09% 12.54% 13.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 468.08 466.59 460.79 469.15 401.02 401.44 398.98 11.24%
EPS 39.37 49.25 42.54 45.88 31.37 37.88 38.18 2.06%
DPS 18.00 0.00 0.00 0.00 17.00 0.00 0.00 -
NAPS 3.36 3.33 3.11 3.17 3.11 3.02 2.93 9.56%
Adjusted Per Share Value based on latest NOSH - 60,775
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 468.13 466.54 460.79 468.97 401.06 401.49 399.00 11.25%
EPS 39.37 49.25 42.54 45.86 31.37 37.88 38.18 2.06%
DPS 18.00 0.00 0.00 0.00 17.00 0.00 0.00 -
NAPS 3.3603 3.3297 3.11 3.1688 3.1103 3.0204 2.9301 9.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.08 3.40 3.06 2.98 2.80 2.42 2.45 -
P/RPS 0.87 0.73 0.66 0.64 0.70 0.60 0.61 26.73%
P/EPS 10.36 6.90 7.19 6.50 8.93 6.39 6.42 37.61%
EY 9.65 14.49 13.90 15.40 11.20 15.65 15.58 -27.35%
DY 4.41 0.00 0.00 0.00 6.07 0.00 0.00 -
P/NAPS 1.21 1.02 0.98 0.94 0.90 0.80 0.84 27.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 18/02/09 18/11/08 -
Price 4.16 3.30 3.22 3.18 3.16 2.68 2.25 -
P/RPS 0.89 0.71 0.70 0.68 0.79 0.67 0.56 36.22%
P/EPS 10.57 6.70 7.57 6.93 10.07 7.08 5.89 47.72%
EY 9.46 14.93 13.21 14.43 9.93 14.13 16.97 -32.29%
DY 4.33 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 1.24 0.99 1.04 1.00 1.02 0.89 0.77 37.42%

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