[AJI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 113.94%
YoY- -11.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 87,771 332,908 248,240 167,513 80,921 324,652 241,774 -49.14%
PBT 11,463 28,086 21,990 16,418 7,864 33,520 27,346 -44.01%
Tax -3,152 -8,682 -7,021 -4,461 -2,275 -7,919 -7,596 -44.39%
NP 8,311 19,404 14,969 11,957 5,589 25,601 19,750 -43.87%
-
NP to SH 8,311 19,404 14,969 11,957 5,589 25,601 19,750 -43.87%
-
Tax Rate 27.50% 30.91% 31.93% 27.17% 28.93% 23.62% 27.78% -
Total Cost 79,460 313,504 233,271 155,556 75,332 299,051 222,024 -49.62%
-
Net Worth 252,923 244,411 240,156 237,116 240,764 235,292 229,211 6.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 12,159 - - - 12,159 - -
Div Payout % - 62.67% - - - 47.50% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 252,923 244,411 240,156 237,116 240,764 235,292 229,211 6.78%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,798 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.47% 5.83% 6.03% 7.14% 6.91% 7.89% 8.17% -
ROE 3.29% 7.94% 6.23% 5.04% 2.32% 10.88% 8.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 144.36 547.56 408.30 275.52 133.10 533.98 397.66 -49.14%
EPS 13.67 31.92 24.62 19.67 9.19 42.11 32.48 -43.86%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.16 4.02 3.95 3.90 3.96 3.87 3.77 6.78%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 144.36 547.56 408.30 275.52 133.10 533.98 397.66 -49.14%
EPS 13.67 31.92 24.62 19.67 9.19 42.11 32.48 -43.86%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.16 4.02 3.95 3.90 3.96 3.87 3.77 6.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.38 4.42 4.14 4.07 4.28 4.09 4.00 -
P/RPS 3.03 0.81 1.01 1.48 3.22 0.77 1.01 108.14%
P/EPS 32.04 13.85 16.82 20.70 46.56 9.71 12.31 89.32%
EY 3.12 7.22 5.95 4.83 2.15 10.30 8.12 -47.17%
DY 0.00 4.52 0.00 0.00 0.00 4.89 0.00 -
P/NAPS 1.05 1.10 1.05 1.04 1.08 1.06 1.06 -0.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 -
Price 4.33 4.40 4.18 4.10 4.61 4.34 4.00 -
P/RPS 3.00 0.80 1.02 1.49 3.46 0.81 1.01 106.77%
P/EPS 31.68 13.79 16.98 20.85 50.15 10.31 12.31 87.90%
EY 3.16 7.25 5.89 4.80 1.99 9.70 8.12 -46.72%
DY 0.00 4.55 0.00 0.00 0.00 4.61 0.00 -
P/NAPS 1.04 1.09 1.06 1.05 1.16 1.12 1.06 -1.26%

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