[AJI] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -16.54%
YoY- -24.21%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 352,580 351,084 332,908 330,986 335,026 323,684 324,652 5.65%
PBT 45,262 45,852 28,086 29,320 32,836 31,456 33,520 22.14%
Tax -12,090 -12,608 -8,682 -9,361 -8,922 -9,100 -7,919 32.55%
NP 33,172 33,244 19,404 19,958 23,914 22,356 25,601 18.83%
-
NP to SH 33,172 33,244 19,404 19,958 23,914 22,356 25,601 18.83%
-
Tax Rate 26.71% 27.50% 30.91% 31.93% 27.17% 28.93% 23.62% -
Total Cost 319,408 317,840 313,504 311,028 311,112 301,328 299,051 4.48%
-
Net Worth 250,491 252,923 244,411 240,156 237,116 240,764 235,292 4.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 12,159 - - - 12,159 -
Div Payout % - - 62.67% - - - 47.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 250,491 252,923 244,411 240,156 237,116 240,764 235,292 4.25%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.41% 9.47% 5.83% 6.03% 7.14% 6.91% 7.89% -
ROE 13.24% 13.14% 7.94% 8.31% 10.09% 9.29% 10.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 579.91 577.45 547.56 544.39 551.04 532.38 533.98 5.64%
EPS 54.56 54.68 31.92 32.83 39.34 36.76 42.11 18.82%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 4.12 4.16 4.02 3.95 3.90 3.96 3.87 4.25%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 579.91 577.45 547.56 544.39 551.04 532.38 533.98 5.64%
EPS 54.56 54.68 31.92 32.83 39.34 36.76 42.11 18.82%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 4.12 4.16 4.02 3.95 3.90 3.96 3.87 4.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.50 4.38 4.42 4.14 4.07 4.28 4.09 -
P/RPS 0.78 0.76 0.81 0.76 0.74 0.80 0.77 0.86%
P/EPS 8.25 8.01 13.85 12.61 10.35 11.64 9.71 -10.28%
EY 12.12 12.48 7.22 7.93 9.66 8.59 10.30 11.44%
DY 0.00 0.00 4.52 0.00 0.00 0.00 4.89 -
P/NAPS 1.09 1.05 1.10 1.05 1.04 1.08 1.06 1.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 -
Price 4.44 4.33 4.40 4.18 4.10 4.61 4.34 -
P/RPS 0.77 0.75 0.80 0.77 0.74 0.87 0.81 -3.31%
P/EPS 8.14 7.92 13.79 12.73 10.42 12.54 10.31 -14.56%
EY 12.29 12.63 7.25 7.85 9.59 7.98 9.70 17.07%
DY 0.00 0.00 4.55 0.00 0.00 0.00 4.61 -
P/NAPS 1.08 1.04 1.09 1.06 1.05 1.16 1.12 -2.39%

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