[AJI] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -3.24%
YoY- -10.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 322,966 309,848 316,165 318,932 319,626 328,508 284,617 8.78%
PBT 36,384 41,728 31,942 34,925 36,968 45,252 30,876 11.55%
Tax -9,456 -10,868 -6,072 -7,978 -9,120 -11,236 -6,937 22.91%
NP 26,928 30,860 25,870 26,946 27,848 34,016 23,939 8.15%
-
NP to SH 26,928 30,860 25,870 26,946 27,848 34,016 23,939 8.15%
-
Tax Rate 25.99% 26.04% 19.01% 22.84% 24.67% 24.83% 22.47% -
Total Cost 296,038 278,988 290,295 291,985 291,778 294,492 260,678 8.84%
-
Net Worth 233,460 228,034 220,108 214,607 208,539 212,252 204,305 9.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 12,160 - - - 10,944 -
Div Payout % - - 47.01% - - - 45.72% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 233,460 228,034 220,108 214,607 208,539 212,252 204,305 9.29%
NOSH 60,797 60,809 60,803 60,795 60,798 60,817 60,805 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.34% 9.96% 8.18% 8.45% 8.71% 10.35% 8.41% -
ROE 11.53% 13.53% 11.75% 12.56% 13.35% 16.03% 11.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 531.22 509.54 519.98 524.60 525.71 540.15 468.08 8.79%
EPS 44.30 50.76 42.55 44.32 45.80 55.96 39.37 8.17%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.00 -
NAPS 3.84 3.75 3.62 3.53 3.43 3.49 3.36 9.30%
Adjusted Per Share Value based on latest NOSH - 60,787
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 531.20 509.63 520.02 524.57 525.71 540.32 468.13 8.78%
EPS 44.29 50.76 42.55 44.32 45.80 55.95 39.37 8.15%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.00 -
NAPS 3.8399 3.7506 3.6203 3.5298 3.43 3.4911 3.3603 9.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.63 4.20 3.99 4.05 4.07 4.13 4.08 -
P/RPS 0.68 0.82 0.77 0.77 0.77 0.76 0.87 -15.13%
P/EPS 8.20 8.28 9.38 9.14 8.89 7.38 10.36 -14.42%
EY 12.20 12.08 10.66 10.94 11.25 13.54 9.65 16.90%
DY 0.00 0.00 5.01 0.00 0.00 0.00 4.41 -
P/NAPS 0.95 1.12 1.10 1.15 1.19 1.18 1.21 -14.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 31/05/11 24/02/11 23/11/10 27/08/10 25/05/10 -
Price 3.80 4.04 4.06 4.00 4.22 3.99 4.16 -
P/RPS 0.72 0.79 0.78 0.76 0.80 0.74 0.89 -13.16%
P/EPS 8.58 7.96 9.54 9.02 9.21 7.13 10.57 -12.97%
EY 11.66 12.56 10.48 11.08 10.85 14.02 9.46 14.94%
DY 0.00 0.00 4.93 0.00 0.00 0.00 4.33 -
P/NAPS 0.99 1.08 1.12 1.13 1.23 1.14 1.24 -13.92%

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