[AJI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 63.73%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 77,462 316,165 239,199 159,813 82,127 284,617 212,740 -49.10%
PBT 10,432 31,942 26,194 18,484 11,313 30,876 28,870 -49.36%
Tax -2,717 -6,072 -5,984 -4,560 -2,809 -6,937 -6,413 -43.67%
NP 7,715 25,870 20,210 13,924 8,504 23,939 22,457 -51.04%
-
NP to SH 7,715 25,870 20,210 13,924 8,504 23,939 22,457 -51.04%
-
Tax Rate 26.04% 19.01% 22.84% 24.67% 24.83% 22.47% 22.21% -
Total Cost 69,747 290,295 218,989 145,889 73,623 260,678 190,283 -48.87%
-
Net Worth 228,034 220,108 214,607 208,539 212,252 204,305 202,441 8.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 12,160 - - - 10,944 - -
Div Payout % - 47.01% - - - 45.72% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 228,034 220,108 214,607 208,539 212,252 204,305 202,441 8.28%
NOSH 60,809 60,803 60,795 60,798 60,817 60,805 60,793 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.96% 8.18% 8.45% 8.71% 10.35% 8.41% 10.56% -
ROE 3.38% 11.75% 9.42% 6.68% 4.01% 11.72% 11.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 127.39 519.98 393.45 262.86 135.04 468.08 349.94 -49.11%
EPS 12.69 42.55 33.24 22.90 13.99 39.37 36.94 -51.04%
DPS 0.00 20.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 3.75 3.62 3.53 3.43 3.49 3.36 3.33 8.26%
Adjusted Per Share Value based on latest NOSH - 60,768
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 127.41 520.02 393.43 262.85 135.08 468.13 349.91 -49.10%
EPS 12.69 42.55 33.24 22.90 13.99 39.37 36.94 -51.04%
DPS 0.00 20.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 3.7506 3.6203 3.5298 3.43 3.4911 3.3603 3.3297 8.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.20 3.99 4.05 4.07 4.13 4.08 3.40 -
P/RPS 3.30 0.77 1.03 1.55 3.06 0.87 0.97 126.70%
P/EPS 33.10 9.38 12.18 17.77 29.54 10.36 9.20 135.34%
EY 3.02 10.66 8.21 5.63 3.39 9.65 10.86 -57.49%
DY 0.00 5.01 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 1.12 1.10 1.15 1.19 1.18 1.21 1.02 6.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 24/02/11 23/11/10 27/08/10 25/05/10 10/02/10 -
Price 4.04 4.06 4.00 4.22 3.99 4.16 3.30 -
P/RPS 3.17 0.78 1.02 1.61 2.95 0.89 0.94 125.38%
P/EPS 31.84 9.54 12.03 18.43 28.54 10.57 8.93 133.93%
EY 3.14 10.48 8.31 5.43 3.50 9.46 11.19 -57.23%
DY 0.00 4.93 0.00 0.00 0.00 4.33 0.00 -
P/NAPS 1.08 1.12 1.13 1.23 1.14 1.24 0.99 5.98%

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