[AJI] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -7.24%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 328,508 284,617 283,653 280,158 285,132 243,839 244,104 21.95%
PBT 45,252 30,876 38,493 32,822 35,380 25,677 29,454 33.25%
Tax -11,236 -6,937 -8,550 -6,958 -7,496 -6,605 -6,424 45.31%
NP 34,016 23,939 29,942 25,864 27,884 19,072 23,030 29.78%
-
NP to SH 34,016 23,939 29,942 25,864 27,884 19,072 23,030 29.78%
-
Tax Rate 24.83% 22.47% 22.21% 21.20% 21.19% 25.72% 21.81% -
Total Cost 294,492 260,678 253,710 254,294 257,248 224,767 221,073 21.13%
-
Net Worth 212,252 204,305 202,441 189,085 192,659 189,102 183,639 10.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 10,944 - - - 10,336 - -
Div Payout % - 45.72% - - - 54.20% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 212,252 204,305 202,441 189,085 192,659 189,102 183,639 10.16%
NOSH 60,817 60,805 60,793 60,799 60,775 60,804 60,807 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.35% 8.41% 10.56% 9.23% 9.78% 7.82% 9.43% -
ROE 16.03% 11.72% 14.79% 13.68% 14.47% 10.09% 12.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 540.15 468.08 466.59 460.79 469.15 401.02 401.44 21.94%
EPS 55.96 39.37 49.25 42.54 45.88 31.37 37.88 29.80%
DPS 0.00 18.00 0.00 0.00 0.00 17.00 0.00 -
NAPS 3.49 3.36 3.33 3.11 3.17 3.11 3.02 10.15%
Adjusted Per Share Value based on latest NOSH - 60,826
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 540.32 468.13 466.54 460.79 468.97 401.06 401.49 21.96%
EPS 55.95 39.37 49.25 42.54 45.86 31.37 37.88 29.78%
DPS 0.00 18.00 0.00 0.00 0.00 17.00 0.00 -
NAPS 3.4911 3.3603 3.3297 3.11 3.1688 3.1103 3.0204 10.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.13 4.08 3.40 3.06 2.98 2.80 2.42 -
P/RPS 0.76 0.87 0.73 0.66 0.64 0.70 0.60 17.11%
P/EPS 7.38 10.36 6.90 7.19 6.50 8.93 6.39 10.10%
EY 13.54 9.65 14.49 13.90 15.40 11.20 15.65 -9.22%
DY 0.00 4.41 0.00 0.00 0.00 6.07 0.00 -
P/NAPS 1.18 1.21 1.02 0.98 0.94 0.90 0.80 29.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 18/02/09 -
Price 3.99 4.16 3.30 3.22 3.18 3.16 2.68 -
P/RPS 0.74 0.89 0.71 0.70 0.68 0.79 0.67 6.86%
P/EPS 7.13 10.57 6.70 7.57 6.93 10.07 7.08 0.47%
EY 14.02 9.46 14.93 13.21 14.43 9.93 14.13 -0.52%
DY 0.00 4.33 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 1.14 1.24 0.99 1.04 1.00 1.02 0.89 17.99%

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