[AJI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -70.18%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 324,652 241,774 161,483 77,462 316,165 239,199 159,813 60.33%
PBT 33,520 27,346 18,192 10,432 31,942 26,194 18,484 48.65%
Tax -7,919 -7,596 -4,728 -2,717 -6,072 -5,984 -4,560 44.43%
NP 25,601 19,750 13,464 7,715 25,870 20,210 13,924 50.02%
-
NP to SH 25,601 19,750 13,464 7,715 25,870 20,210 13,924 50.02%
-
Tax Rate 23.62% 27.78% 25.99% 26.04% 19.01% 22.84% 24.67% -
Total Cost 299,051 222,024 148,019 69,747 290,295 218,989 145,889 61.29%
-
Net Worth 235,292 229,211 233,460 228,034 220,108 214,607 208,539 8.37%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 12,159 - - - 12,160 - - -
Div Payout % 47.50% - - - 47.01% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 235,292 229,211 233,460 228,034 220,108 214,607 208,539 8.37%
NOSH 60,799 60,798 60,797 60,809 60,803 60,795 60,798 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.89% 8.17% 8.34% 9.96% 8.18% 8.45% 8.71% -
ROE 10.88% 8.62% 5.77% 3.38% 11.75% 9.42% 6.68% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 533.98 397.66 265.61 127.39 519.98 393.45 262.86 60.32%
EPS 42.11 32.48 22.15 12.69 42.55 33.24 22.90 50.03%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.87 3.77 3.84 3.75 3.62 3.53 3.43 8.37%
Adjusted Per Share Value based on latest NOSH - 60,809
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 533.98 397.66 265.60 127.41 520.02 393.43 262.85 60.33%
EPS 42.11 32.48 22.15 12.69 42.55 33.24 22.90 50.03%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.87 3.77 3.8399 3.7506 3.6203 3.5298 3.43 8.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.09 4.00 3.63 4.20 3.99 4.05 4.07 -
P/RPS 0.77 1.01 1.37 3.30 0.77 1.03 1.55 -37.24%
P/EPS 9.71 12.31 16.39 33.10 9.38 12.18 17.77 -33.13%
EY 10.30 8.12 6.10 3.02 10.66 8.21 5.63 49.52%
DY 4.89 0.00 0.00 0.00 5.01 0.00 0.00 -
P/NAPS 1.06 1.06 0.95 1.12 1.10 1.15 1.19 -7.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 30/11/11 24/08/11 31/05/11 24/02/11 23/11/10 -
Price 4.34 4.00 3.80 4.04 4.06 4.00 4.22 -
P/RPS 0.81 1.01 1.43 3.17 0.78 1.02 1.61 -36.71%
P/EPS 10.31 12.31 17.16 31.84 9.54 12.03 18.43 -32.08%
EY 9.70 8.12 5.83 3.14 10.48 8.31 5.43 47.17%
DY 4.61 0.00 0.00 0.00 4.93 0.00 0.00 -
P/NAPS 1.12 1.06 0.99 1.08 1.12 1.13 1.23 -6.04%

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