[AJI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -57.17%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 345,351 257,760 176,290 87,771 332,908 248,240 167,513 62.05%
PBT 37,596 31,206 22,631 11,463 28,086 21,990 16,418 73.82%
Tax -9,555 -8,447 -6,045 -3,152 -8,682 -7,021 -4,461 66.23%
NP 28,041 22,759 16,586 8,311 19,404 14,969 11,957 76.60%
-
NP to SH 28,041 22,759 16,586 8,311 19,404 14,969 11,957 76.60%
-
Tax Rate 25.41% 27.07% 26.71% 27.50% 30.91% 31.93% 27.17% -
Total Cost 317,310 235,001 159,704 79,460 313,504 233,271 155,556 60.91%
-
Net Worth 262,043 255,963 250,491 252,923 244,411 240,156 237,116 6.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,247 - - - 12,159 - - -
Div Payout % 40.11% - - - 62.67% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 262,043 255,963 250,491 252,923 244,411 240,156 237,116 6.89%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.12% 8.83% 9.41% 9.47% 5.83% 6.03% 7.14% -
ROE 10.70% 8.89% 6.62% 3.29% 7.94% 6.23% 5.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 568.02 423.95 289.96 144.36 547.56 408.30 275.52 62.05%
EPS 46.12 37.43 27.28 13.67 31.92 24.62 19.67 76.58%
DPS 18.50 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.31 4.21 4.12 4.16 4.02 3.95 3.90 6.89%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 568.02 423.95 289.96 144.36 547.56 408.30 275.52 62.05%
EPS 46.12 37.43 27.28 13.67 31.92 24.62 19.67 76.58%
DPS 18.50 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.31 4.21 4.12 4.16 4.02 3.95 3.90 6.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.10 4.93 4.50 4.38 4.42 4.14 4.07 -
P/RPS 0.90 1.16 1.55 3.03 0.81 1.01 1.48 -28.24%
P/EPS 11.06 13.17 16.50 32.04 13.85 16.82 20.70 -34.18%
EY 9.04 7.59 6.06 3.12 7.22 5.95 4.83 51.93%
DY 3.63 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 1.18 1.17 1.09 1.05 1.10 1.05 1.04 8.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 -
Price 6.10 5.00 4.44 4.33 4.40 4.18 4.10 -
P/RPS 1.07 1.18 1.53 3.00 0.80 1.02 1.49 -19.82%
P/EPS 13.23 13.36 16.28 31.68 13.79 16.98 20.85 -26.17%
EY 7.56 7.49 6.14 3.16 7.25 5.89 4.80 35.40%
DY 3.03 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.42 1.19 1.08 1.04 1.09 1.06 1.05 22.31%

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