[AJI] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -4.0%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 322,365 322,966 309,848 316,165 318,932 319,626 328,508 -1.24%
PBT 36,461 36,384 41,728 31,942 34,925 36,968 45,252 -13.37%
Tax -10,128 -9,456 -10,868 -6,072 -7,978 -9,120 -11,236 -6.66%
NP 26,333 26,928 30,860 25,870 26,946 27,848 34,016 -15.65%
-
NP to SH 26,333 26,928 30,860 25,870 26,946 27,848 34,016 -15.65%
-
Tax Rate 27.78% 25.99% 26.04% 19.01% 22.84% 24.67% 24.83% -
Total Cost 296,032 296,038 278,988 290,295 291,985 291,778 294,492 0.34%
-
Net Worth 229,211 233,460 228,034 220,108 214,607 208,539 212,252 5.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 12,160 - - - -
Div Payout % - - - 47.01% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 229,211 233,460 228,034 220,108 214,607 208,539 212,252 5.24%
NOSH 60,798 60,797 60,809 60,803 60,795 60,798 60,817 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.17% 8.34% 9.96% 8.18% 8.45% 8.71% 10.35% -
ROE 11.49% 11.53% 13.53% 11.75% 12.56% 13.35% 16.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 530.22 531.22 509.54 519.98 524.60 525.71 540.15 -1.22%
EPS 43.31 44.30 50.76 42.55 44.32 45.80 55.96 -15.66%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.77 3.84 3.75 3.62 3.53 3.43 3.49 5.26%
Adjusted Per Share Value based on latest NOSH - 60,765
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 530.21 531.20 509.63 520.02 524.57 525.71 540.32 -1.24%
EPS 43.31 44.29 50.76 42.55 44.32 45.80 55.95 -15.65%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.77 3.8399 3.7506 3.6203 3.5298 3.43 3.4911 5.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.00 3.63 4.20 3.99 4.05 4.07 4.13 -
P/RPS 0.75 0.68 0.82 0.77 0.77 0.77 0.76 -0.87%
P/EPS 9.24 8.20 8.28 9.38 9.14 8.89 7.38 16.11%
EY 10.83 12.20 12.08 10.66 10.94 11.25 13.54 -13.79%
DY 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
P/NAPS 1.06 0.95 1.12 1.10 1.15 1.19 1.18 -6.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 24/08/11 31/05/11 24/02/11 23/11/10 27/08/10 -
Price 4.00 3.80 4.04 4.06 4.00 4.22 3.99 -
P/RPS 0.75 0.72 0.79 0.78 0.76 0.80 0.74 0.89%
P/EPS 9.24 8.58 7.96 9.54 9.02 9.21 7.13 18.80%
EY 10.83 11.66 12.56 10.48 11.08 10.85 14.02 -15.77%
DY 0.00 0.00 0.00 4.93 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 1.08 1.12 1.13 1.23 1.14 -4.72%

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