[AJI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -64.48%
YoY- 21.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 316,165 239,199 159,813 82,127 284,617 212,740 140,079 72.15%
PBT 31,942 26,194 18,484 11,313 30,876 28,870 16,411 55.95%
Tax -6,072 -5,984 -4,560 -2,809 -6,937 -6,413 -3,479 45.01%
NP 25,870 20,210 13,924 8,504 23,939 22,457 12,932 58.83%
-
NP to SH 25,870 20,210 13,924 8,504 23,939 22,457 12,932 58.83%
-
Tax Rate 19.01% 22.84% 24.67% 24.83% 22.47% 22.21% 21.20% -
Total Cost 290,295 218,989 145,889 73,623 260,678 190,283 127,147 73.47%
-
Net Worth 220,108 214,607 208,539 212,252 204,305 202,441 189,085 10.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,160 - - - 10,944 - - -
Div Payout % 47.01% - - - 45.72% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 220,108 214,607 208,539 212,252 204,305 202,441 189,085 10.66%
NOSH 60,803 60,795 60,798 60,817 60,805 60,793 60,799 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.18% 8.45% 8.71% 10.35% 8.41% 10.56% 9.23% -
ROE 11.75% 9.42% 6.68% 4.01% 11.72% 11.09% 6.84% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 519.98 393.45 262.86 135.04 468.08 349.94 230.40 72.14%
EPS 42.55 33.24 22.90 13.99 39.37 36.94 21.27 58.83%
DPS 20.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 3.62 3.53 3.43 3.49 3.36 3.33 3.11 10.66%
Adjusted Per Share Value based on latest NOSH - 60,817
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 520.02 393.43 262.85 135.08 468.13 349.91 230.40 72.15%
EPS 42.55 33.24 22.90 13.99 39.37 36.94 21.27 58.83%
DPS 20.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 3.6203 3.5298 3.43 3.4911 3.3603 3.3297 3.11 10.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.99 4.05 4.07 4.13 4.08 3.40 3.06 -
P/RPS 0.77 1.03 1.55 3.06 0.87 0.97 1.33 -30.55%
P/EPS 9.38 12.18 17.77 29.54 10.36 9.20 14.39 -24.84%
EY 10.66 8.21 5.63 3.39 9.65 10.86 6.95 33.03%
DY 5.01 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.10 1.15 1.19 1.18 1.21 1.02 0.98 8.01%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 24/02/11 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 -
Price 4.06 4.00 4.22 3.99 4.16 3.30 3.22 -
P/RPS 0.78 1.02 1.61 2.95 0.89 0.94 1.40 -32.31%
P/EPS 9.54 12.03 18.43 28.54 10.57 8.93 15.14 -26.52%
EY 10.48 8.31 5.43 3.50 9.46 11.19 6.61 36.00%
DY 4.93 0.00 0.00 0.00 4.33 0.00 0.00 -
P/NAPS 1.12 1.13 1.23 1.14 1.24 0.99 1.04 5.06%

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