[AJI] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -20.05%
YoY- 25.52%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 318,932 319,626 328,508 284,617 283,653 280,158 285,132 7.73%
PBT 34,925 36,968 45,252 30,876 38,493 32,822 35,380 -0.85%
Tax -7,978 -9,120 -11,236 -6,937 -8,550 -6,958 -7,496 4.23%
NP 26,946 27,848 34,016 23,939 29,942 25,864 27,884 -2.24%
-
NP to SH 26,946 27,848 34,016 23,939 29,942 25,864 27,884 -2.24%
-
Tax Rate 22.84% 24.67% 24.83% 22.47% 22.21% 21.20% 21.19% -
Total Cost 291,985 291,778 294,492 260,678 253,710 254,294 257,248 8.78%
-
Net Worth 214,607 208,539 212,252 204,305 202,441 189,085 192,659 7.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 10,944 - - - -
Div Payout % - - - 45.72% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 214,607 208,539 212,252 204,305 202,441 189,085 192,659 7.43%
NOSH 60,795 60,798 60,817 60,805 60,793 60,799 60,775 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.45% 8.71% 10.35% 8.41% 10.56% 9.23% 9.78% -
ROE 12.56% 13.35% 16.03% 11.72% 14.79% 13.68% 14.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 524.60 525.71 540.15 468.08 466.59 460.79 469.15 7.70%
EPS 44.32 45.80 55.96 39.37 49.25 42.54 45.88 -2.27%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 3.53 3.43 3.49 3.36 3.33 3.11 3.17 7.41%
Adjusted Per Share Value based on latest NOSH - 60,737
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 524.57 525.71 540.32 468.13 466.54 460.79 468.97 7.73%
EPS 44.32 45.80 55.95 39.37 49.25 42.54 45.86 -2.24%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 3.5298 3.43 3.4911 3.3603 3.3297 3.11 3.1688 7.43%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.05 4.07 4.13 4.08 3.40 3.06 2.98 -
P/RPS 0.77 0.77 0.76 0.87 0.73 0.66 0.64 13.08%
P/EPS 9.14 8.89 7.38 10.36 6.90 7.19 6.50 25.43%
EY 10.94 11.25 13.54 9.65 14.49 13.90 15.40 -20.33%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.18 1.21 1.02 0.98 0.94 14.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 -
Price 4.00 4.22 3.99 4.16 3.30 3.22 3.18 -
P/RPS 0.76 0.80 0.74 0.89 0.71 0.70 0.68 7.67%
P/EPS 9.02 9.21 7.13 10.57 6.70 7.57 6.93 19.15%
EY 11.08 10.85 14.02 9.46 14.93 13.21 14.43 -16.10%
DY 0.00 0.00 0.00 4.33 0.00 0.00 0.00 -
P/NAPS 1.13 1.23 1.14 1.24 0.99 1.04 1.00 8.46%

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