[AJI] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -2.21%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 335,026 323,684 324,652 322,365 322,966 309,848 316,165 3.92%
PBT 32,836 31,456 33,520 36,461 36,384 41,728 31,942 1.85%
Tax -8,922 -9,100 -7,919 -10,128 -9,456 -10,868 -6,072 29.15%
NP 23,914 22,356 25,601 26,333 26,928 30,860 25,870 -5.09%
-
NP to SH 23,914 22,356 25,601 26,333 26,928 30,860 25,870 -5.09%
-
Tax Rate 27.17% 28.93% 23.62% 27.78% 25.99% 26.04% 19.01% -
Total Cost 311,112 301,328 299,051 296,032 296,038 278,988 290,295 4.71%
-
Net Worth 237,116 240,764 235,292 229,211 233,460 228,034 220,108 5.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 12,159 - - - 12,160 -
Div Payout % - - 47.50% - - - 47.01% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 237,116 240,764 235,292 229,211 233,460 228,034 220,108 5.07%
NOSH 60,799 60,799 60,799 60,798 60,797 60,809 60,803 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.14% 6.91% 7.89% 8.17% 8.34% 9.96% 8.18% -
ROE 10.09% 9.29% 10.88% 11.49% 11.53% 13.53% 11.75% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 551.04 532.38 533.98 530.22 531.22 509.54 519.98 3.93%
EPS 39.34 36.76 42.11 43.31 44.30 50.76 42.55 -5.08%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 3.90 3.96 3.87 3.77 3.84 3.75 3.62 5.07%
Adjusted Per Share Value based on latest NOSH - 60,802
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 551.04 532.38 533.98 530.21 531.20 509.63 520.02 3.92%
EPS 39.34 36.76 42.11 43.31 44.29 50.76 42.55 -5.08%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 3.90 3.96 3.87 3.77 3.8399 3.7506 3.6203 5.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.07 4.28 4.09 4.00 3.63 4.20 3.99 -
P/RPS 0.74 0.80 0.77 0.75 0.68 0.82 0.77 -2.60%
P/EPS 10.35 11.64 9.71 9.24 8.20 8.28 9.38 6.76%
EY 9.66 8.59 10.30 10.83 12.20 12.08 10.66 -6.33%
DY 0.00 0.00 4.89 0.00 0.00 0.00 5.01 -
P/NAPS 1.04 1.08 1.06 1.06 0.95 1.12 1.10 -3.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 24/08/11 31/05/11 -
Price 4.10 4.61 4.34 4.00 3.80 4.04 4.06 -
P/RPS 0.74 0.87 0.81 0.75 0.72 0.79 0.78 -3.43%
P/EPS 10.42 12.54 10.31 9.24 8.58 7.96 9.54 6.04%
EY 9.59 7.98 9.70 10.83 11.66 12.56 10.48 -5.72%
DY 0.00 0.00 4.61 0.00 0.00 0.00 4.93 -
P/NAPS 1.05 1.16 1.12 1.06 0.99 1.08 1.12 -4.20%

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