[AJI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 99.57%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 86,186 345,351 257,760 176,290 87,771 332,908 248,240 -50.69%
PBT 11,347 37,596 31,206 22,631 11,463 28,086 21,990 -35.74%
Tax -3,122 -9,555 -8,447 -6,045 -3,152 -8,682 -7,021 -41.82%
NP 8,225 28,041 22,759 16,586 8,311 19,404 14,969 -32.98%
-
NP to SH 8,225 28,041 22,759 16,586 8,311 19,404 14,969 -32.98%
-
Tax Rate 27.51% 25.41% 27.07% 26.71% 27.50% 30.91% 31.93% -
Total Cost 77,961 317,310 235,001 159,704 79,460 313,504 233,271 -51.93%
-
Net Worth 270,555 262,043 255,963 250,491 252,923 244,411 240,156 8.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 11,247 - - - 12,159 - -
Div Payout % - 40.11% - - - 62.67% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 270,555 262,043 255,963 250,491 252,923 244,411 240,156 8.29%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.54% 8.12% 8.83% 9.41% 9.47% 5.83% 6.03% -
ROE 3.04% 10.70% 8.89% 6.62% 3.29% 7.94% 6.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.76 568.02 423.95 289.96 144.36 547.56 408.30 -50.69%
EPS 13.53 46.12 37.43 27.28 13.67 31.92 24.62 -32.98%
DPS 0.00 18.50 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.45 4.31 4.21 4.12 4.16 4.02 3.95 8.29%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.76 568.02 423.95 289.96 144.36 547.56 408.30 -50.69%
EPS 13.53 46.12 37.43 27.28 13.67 31.92 24.62 -32.98%
DPS 0.00 18.50 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.45 4.31 4.21 4.12 4.16 4.02 3.95 8.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.07 5.10 4.93 4.50 4.38 4.42 4.14 -
P/RPS 4.28 0.90 1.16 1.55 3.03 0.81 1.01 162.56%
P/EPS 44.87 11.06 13.17 16.50 32.04 13.85 16.82 92.69%
EY 2.23 9.04 7.59 6.06 3.12 7.22 5.95 -48.11%
DY 0.00 3.63 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 1.36 1.18 1.17 1.09 1.05 1.10 1.05 18.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 20/02/14 26/11/13 22/08/13 28/05/13 27/02/13 -
Price 6.06 6.10 5.00 4.44 4.33 4.40 4.18 -
P/RPS 4.27 1.07 1.18 1.53 3.00 0.80 1.02 160.42%
P/EPS 44.80 13.23 13.36 16.28 31.68 13.79 16.98 91.27%
EY 2.23 7.56 7.49 6.14 3.16 7.25 5.89 -47.75%
DY 0.00 3.03 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.36 1.42 1.19 1.08 1.04 1.09 1.06 18.12%

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