[AJI] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -12.68%
YoY- -27.56%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 332,908 330,986 335,026 323,684 324,652 322,365 322,966 2.03%
PBT 28,086 29,320 32,836 31,456 33,520 36,461 36,384 -15.83%
Tax -8,682 -9,361 -8,922 -9,100 -7,919 -10,128 -9,456 -5.52%
NP 19,404 19,958 23,914 22,356 25,601 26,333 26,928 -19.60%
-
NP to SH 19,404 19,958 23,914 22,356 25,601 26,333 26,928 -19.60%
-
Tax Rate 30.91% 31.93% 27.17% 28.93% 23.62% 27.78% 25.99% -
Total Cost 313,504 311,028 311,112 301,328 299,051 296,032 296,038 3.89%
-
Net Worth 244,411 240,156 237,116 240,764 235,292 229,211 233,460 3.10%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,159 - - - 12,159 - - -
Div Payout % 62.67% - - - 47.50% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 244,411 240,156 237,116 240,764 235,292 229,211 233,460 3.10%
NOSH 60,799 60,799 60,799 60,799 60,799 60,798 60,797 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.83% 6.03% 7.14% 6.91% 7.89% 8.17% 8.34% -
ROE 7.94% 8.31% 10.09% 9.29% 10.88% 11.49% 11.53% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 547.56 544.39 551.04 532.38 533.98 530.22 531.22 2.03%
EPS 31.92 32.83 39.34 36.76 42.11 43.31 44.30 -19.61%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.02 3.95 3.90 3.96 3.87 3.77 3.84 3.09%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 547.56 544.39 551.04 532.38 533.98 530.21 531.20 2.04%
EPS 31.92 32.83 39.34 36.76 42.11 43.31 44.29 -19.59%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.02 3.95 3.90 3.96 3.87 3.77 3.8399 3.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.42 4.14 4.07 4.28 4.09 4.00 3.63 -
P/RPS 0.81 0.76 0.74 0.80 0.77 0.75 0.68 12.35%
P/EPS 13.85 12.61 10.35 11.64 9.71 9.24 8.20 41.78%
EY 7.22 7.93 9.66 8.59 10.30 10.83 12.20 -29.48%
DY 4.52 0.00 0.00 0.00 4.89 0.00 0.00 -
P/NAPS 1.10 1.05 1.04 1.08 1.06 1.06 0.95 10.25%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 -
Price 4.40 4.18 4.10 4.61 4.34 4.00 3.80 -
P/RPS 0.80 0.77 0.74 0.87 0.81 0.75 0.72 7.26%
P/EPS 13.79 12.73 10.42 12.54 10.31 9.24 8.58 37.17%
EY 7.25 7.85 9.59 7.98 9.70 10.83 11.66 -27.12%
DY 4.55 0.00 0.00 0.00 4.61 0.00 0.00 -
P/NAPS 1.09 1.06 1.05 1.16 1.12 1.06 0.99 6.61%

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