[AJI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 37.22%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 174,646 86,186 345,351 257,760 176,290 87,771 332,908 -34.92%
PBT 21,635 11,347 37,596 31,206 22,631 11,463 28,086 -15.95%
Tax -5,790 -3,122 -9,555 -8,447 -6,045 -3,152 -8,682 -23.64%
NP 15,845 8,225 28,041 22,759 16,586 8,311 19,404 -12.62%
-
NP to SH 15,845 8,225 28,041 22,759 16,586 8,311 19,404 -12.62%
-
Tax Rate 26.76% 27.51% 25.41% 27.07% 26.71% 27.50% 30.91% -
Total Cost 158,801 77,961 317,310 235,001 159,704 79,460 313,504 -36.42%
-
Net Worth 266,907 270,555 262,043 255,963 250,491 252,923 244,411 6.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 11,247 - - - 12,159 -
Div Payout % - - 40.11% - - - 62.67% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 266,907 270,555 262,043 255,963 250,491 252,923 244,411 6.03%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.07% 9.54% 8.12% 8.83% 9.41% 9.47% 5.83% -
ROE 5.94% 3.04% 10.70% 8.89% 6.62% 3.29% 7.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 287.25 141.76 568.02 423.95 289.96 144.36 547.56 -34.92%
EPS 26.06 13.53 46.12 37.43 27.28 13.67 31.92 -12.63%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 20.00 -
NAPS 4.39 4.45 4.31 4.21 4.12 4.16 4.02 6.03%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 287.25 141.76 568.02 423.95 289.96 144.36 547.56 -34.92%
EPS 26.06 13.53 46.12 37.43 27.28 13.67 31.92 -12.63%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 20.00 -
NAPS 4.39 4.45 4.31 4.21 4.12 4.16 4.02 6.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.17 6.07 5.10 4.93 4.50 4.38 4.42 -
P/RPS 2.15 4.28 0.90 1.16 1.55 3.03 0.81 91.59%
P/EPS 23.67 44.87 11.06 13.17 16.50 32.04 13.85 42.89%
EY 4.22 2.23 9.04 7.59 6.06 3.12 7.22 -30.07%
DY 0.00 0.00 3.63 0.00 0.00 0.00 4.52 -
P/NAPS 1.41 1.36 1.18 1.17 1.09 1.05 1.10 17.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 25/08/14 28/05/14 20/02/14 26/11/13 22/08/13 28/05/13 -
Price 5.94 6.06 6.10 5.00 4.44 4.33 4.40 -
P/RPS 2.07 4.27 1.07 1.18 1.53 3.00 0.80 88.36%
P/EPS 22.79 44.80 13.23 13.36 16.28 31.68 13.79 39.73%
EY 4.39 2.23 7.56 7.49 6.14 3.16 7.25 -28.40%
DY 0.00 0.00 3.03 0.00 0.00 0.00 4.55 -
P/NAPS 1.35 1.36 1.42 1.19 1.08 1.04 1.09 15.31%

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