[AJI] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -3.68%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 382,072 340,376 345,750 349,292 344,744 345,351 343,680 7.33%
PBT 54,692 40,596 43,209 43,270 45,388 37,596 41,608 20.05%
Tax -13,504 -10,863 -11,146 -11,580 -12,488 -9,555 -11,262 12.90%
NP 41,188 29,733 32,062 31,690 32,900 28,041 30,345 22.65%
-
NP to SH 41,188 29,733 32,062 31,690 32,900 28,041 30,345 22.65%
-
Tax Rate 24.69% 26.76% 25.80% 26.76% 27.51% 25.41% 27.07% -
Total Cost 340,884 310,643 313,688 317,602 311,844 317,310 313,334 5.79%
-
Net Worth 290,011 279,675 274,811 266,907 270,555 262,043 255,963 8.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 12,159 - - - 11,247 - -
Div Payout % - 40.90% - - - 40.11% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 290,011 279,675 274,811 266,907 270,555 262,043 255,963 8.70%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.78% 8.74% 9.27% 9.07% 9.54% 8.12% 8.83% -
ROE 14.20% 10.63% 11.67% 11.87% 12.16% 10.70% 11.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 628.42 559.84 568.68 574.50 567.02 568.02 565.27 7.33%
EPS 67.76 48.90 52.73 52.12 54.12 46.12 49.91 22.67%
DPS 0.00 20.00 0.00 0.00 0.00 18.50 0.00 -
NAPS 4.77 4.60 4.52 4.39 4.45 4.31 4.21 8.70%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 628.42 559.84 568.68 574.50 567.02 568.02 565.27 7.33%
EPS 67.76 48.90 52.73 52.12 54.12 46.12 49.91 22.67%
DPS 0.00 20.00 0.00 0.00 0.00 18.50 0.00 -
NAPS 4.77 4.60 4.52 4.39 4.45 4.31 4.21 8.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.14 6.30 5.50 6.17 6.07 5.10 4.93 -
P/RPS 0.98 1.13 0.97 1.07 1.07 0.90 0.87 8.28%
P/EPS 9.06 12.88 10.43 11.84 11.22 11.06 9.88 -5.62%
EY 11.03 7.76 9.59 8.45 8.91 9.04 10.12 5.92%
DY 0.00 3.17 0.00 0.00 0.00 3.63 0.00 -
P/NAPS 1.29 1.37 1.22 1.41 1.36 1.18 1.17 6.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 18/05/15 16/02/15 17/11/14 25/08/14 28/05/14 20/02/14 -
Price 5.65 6.35 5.70 5.94 6.06 6.10 5.00 -
P/RPS 0.90 1.13 1.00 1.03 1.07 1.07 0.88 1.51%
P/EPS 8.34 12.98 10.81 11.40 11.20 13.23 10.02 -11.54%
EY 11.99 7.70 9.25 8.77 8.93 7.56 9.98 13.05%
DY 0.00 3.15 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.18 1.38 1.26 1.35 1.36 1.42 1.19 -0.56%

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