[AJI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 25.19%
YoY- -24.21%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 176,290 87,771 332,908 248,240 167,513 80,921 324,652 -33.41%
PBT 22,631 11,463 28,086 21,990 16,418 7,864 33,520 -23.02%
Tax -6,045 -3,152 -8,682 -7,021 -4,461 -2,275 -7,919 -16.46%
NP 16,586 8,311 19,404 14,969 11,957 5,589 25,601 -25.10%
-
NP to SH 16,586 8,311 19,404 14,969 11,957 5,589 25,601 -25.10%
-
Tax Rate 26.71% 27.50% 30.91% 31.93% 27.17% 28.93% 23.62% -
Total Cost 159,704 79,460 313,504 233,271 155,556 75,332 299,051 -34.15%
-
Net Worth 250,491 252,923 244,411 240,156 237,116 240,764 235,292 4.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 12,159 - - - 12,159 -
Div Payout % - - 62.67% - - - 47.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 250,491 252,923 244,411 240,156 237,116 240,764 235,292 4.25%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.41% 9.47% 5.83% 6.03% 7.14% 6.91% 7.89% -
ROE 6.62% 3.29% 7.94% 6.23% 5.04% 2.32% 10.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 289.96 144.36 547.56 408.30 275.52 133.10 533.98 -33.41%
EPS 27.28 13.67 31.92 24.62 19.67 9.19 42.11 -25.11%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 4.12 4.16 4.02 3.95 3.90 3.96 3.87 4.25%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 289.96 144.36 547.56 408.30 275.52 133.10 533.98 -33.41%
EPS 27.28 13.67 31.92 24.62 19.67 9.19 42.11 -25.11%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 4.12 4.16 4.02 3.95 3.90 3.96 3.87 4.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.50 4.38 4.42 4.14 4.07 4.28 4.09 -
P/RPS 1.55 3.03 0.81 1.01 1.48 3.22 0.77 59.35%
P/EPS 16.50 32.04 13.85 16.82 20.70 46.56 9.71 42.35%
EY 6.06 3.12 7.22 5.95 4.83 2.15 10.30 -29.76%
DY 0.00 0.00 4.52 0.00 0.00 0.00 4.89 -
P/NAPS 1.09 1.05 1.10 1.05 1.04 1.08 1.06 1.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 -
Price 4.44 4.33 4.40 4.18 4.10 4.61 4.34 -
P/RPS 1.53 3.00 0.80 1.02 1.49 3.46 0.81 52.74%
P/EPS 16.28 31.68 13.79 16.98 20.85 50.15 10.31 35.56%
EY 6.14 3.16 7.25 5.89 4.80 1.99 9.70 -26.25%
DY 0.00 0.00 4.55 0.00 0.00 0.00 4.61 -
P/NAPS 1.08 1.04 1.09 1.06 1.05 1.16 1.12 -2.39%

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