[AJI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 73.65%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 159,813 82,127 284,617 212,740 140,079 71,283 243,839 -24.52%
PBT 18,484 11,313 30,876 28,870 16,411 8,845 25,677 -19.66%
Tax -4,560 -2,809 -6,937 -6,413 -3,479 -1,874 -6,605 -21.86%
NP 13,924 8,504 23,939 22,457 12,932 6,971 19,072 -18.90%
-
NP to SH 13,924 8,504 23,939 22,457 12,932 6,971 19,072 -18.90%
-
Tax Rate 24.67% 24.83% 22.47% 22.21% 21.20% 21.19% 25.72% -
Total Cost 145,889 73,623 260,678 190,283 127,147 64,312 224,767 -25.01%
-
Net Worth 208,539 212,252 204,305 202,441 189,085 192,659 189,102 6.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 10,944 - - - 10,336 -
Div Payout % - - 45.72% - - - 54.20% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 208,539 212,252 204,305 202,441 189,085 192,659 189,102 6.73%
NOSH 60,798 60,817 60,805 60,793 60,799 60,775 60,804 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.71% 10.35% 8.41% 10.56% 9.23% 9.78% 7.82% -
ROE 6.68% 4.01% 11.72% 11.09% 6.84% 3.62% 10.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 262.86 135.04 468.08 349.94 230.40 117.29 401.02 -24.52%
EPS 22.90 13.99 39.37 36.94 21.27 11.47 31.37 -18.91%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 17.00 -
NAPS 3.43 3.49 3.36 3.33 3.11 3.17 3.11 6.74%
Adjusted Per Share Value based on latest NOSH - 60,784
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 262.85 135.08 468.13 349.91 230.40 117.24 401.06 -24.52%
EPS 22.90 13.99 39.37 36.94 21.27 11.47 31.37 -18.91%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 17.00 -
NAPS 3.43 3.4911 3.3603 3.3297 3.11 3.1688 3.1103 6.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.07 4.13 4.08 3.40 3.06 2.98 2.80 -
P/RPS 1.55 3.06 0.87 0.97 1.33 2.54 0.70 69.80%
P/EPS 17.77 29.54 10.36 9.20 14.39 25.98 8.93 58.14%
EY 5.63 3.39 9.65 10.86 6.95 3.85 11.20 -36.75%
DY 0.00 0.00 4.41 0.00 0.00 0.00 6.07 -
P/NAPS 1.19 1.18 1.21 1.02 0.98 0.94 0.90 20.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 -
Price 4.22 3.99 4.16 3.30 3.22 3.18 3.16 -
P/RPS 1.61 2.95 0.89 0.94 1.40 2.71 0.79 60.67%
P/EPS 18.43 28.54 10.57 8.93 15.14 27.72 10.07 49.56%
EY 5.43 3.50 9.46 11.19 6.61 3.61 9.93 -33.10%
DY 0.00 0.00 4.33 0.00 0.00 0.00 5.38 -
P/NAPS 1.23 1.14 1.24 0.99 1.04 1.00 1.02 13.28%

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