[AJI] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 15.77%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 319,626 328,508 284,617 283,653 280,158 285,132 243,839 19.75%
PBT 36,968 45,252 30,876 38,493 32,822 35,380 25,677 27.47%
Tax -9,120 -11,236 -6,937 -8,550 -6,958 -7,496 -6,605 23.97%
NP 27,848 34,016 23,939 29,942 25,864 27,884 19,072 28.67%
-
NP to SH 27,848 34,016 23,939 29,942 25,864 27,884 19,072 28.67%
-
Tax Rate 24.67% 24.83% 22.47% 22.21% 21.20% 21.19% 25.72% -
Total Cost 291,778 294,492 260,678 253,710 254,294 257,248 224,767 18.98%
-
Net Worth 208,539 212,252 204,305 202,441 189,085 192,659 189,102 6.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 10,944 - - - 10,336 -
Div Payout % - - 45.72% - - - 54.20% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 208,539 212,252 204,305 202,441 189,085 192,659 189,102 6.73%
NOSH 60,798 60,817 60,805 60,793 60,799 60,775 60,804 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.71% 10.35% 8.41% 10.56% 9.23% 9.78% 7.82% -
ROE 13.35% 16.03% 11.72% 14.79% 13.68% 14.47% 10.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 525.71 540.15 468.08 466.59 460.79 469.15 401.02 19.76%
EPS 45.80 55.96 39.37 49.25 42.54 45.88 31.37 28.66%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 17.00 -
NAPS 3.43 3.49 3.36 3.33 3.11 3.17 3.11 6.74%
Adjusted Per Share Value based on latest NOSH - 60,784
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 525.71 540.32 468.13 466.54 460.79 468.97 401.06 19.75%
EPS 45.80 55.95 39.37 49.25 42.54 45.86 31.37 28.66%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 17.00 -
NAPS 3.43 3.4911 3.3603 3.3297 3.11 3.1688 3.1103 6.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.07 4.13 4.08 3.40 3.06 2.98 2.80 -
P/RPS 0.77 0.76 0.87 0.73 0.66 0.64 0.70 6.55%
P/EPS 8.89 7.38 10.36 6.90 7.19 6.50 8.93 -0.29%
EY 11.25 13.54 9.65 14.49 13.90 15.40 11.20 0.29%
DY 0.00 0.00 4.41 0.00 0.00 0.00 6.07 -
P/NAPS 1.19 1.18 1.21 1.02 0.98 0.94 0.90 20.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 -
Price 4.22 3.99 4.16 3.30 3.22 3.18 3.16 -
P/RPS 0.80 0.74 0.89 0.71 0.70 0.68 0.79 0.84%
P/EPS 9.21 7.13 10.57 6.70 7.57 6.93 10.07 -5.77%
EY 10.85 14.02 9.46 14.93 13.21 14.43 9.93 6.07%
DY 0.00 0.00 4.33 0.00 0.00 0.00 5.38 -
P/NAPS 1.23 1.14 1.24 0.99 1.04 1.00 1.02 13.28%

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