[AJI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 29.63%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 248,240 167,513 80,921 324,652 241,774 161,483 77,462 116.59%
PBT 21,990 16,418 7,864 33,520 27,346 18,192 10,432 64.03%
Tax -7,021 -4,461 -2,275 -7,919 -7,596 -4,728 -2,717 87.76%
NP 14,969 11,957 5,589 25,601 19,750 13,464 7,715 55.25%
-
NP to SH 14,969 11,957 5,589 25,601 19,750 13,464 7,715 55.25%
-
Tax Rate 31.93% 27.17% 28.93% 23.62% 27.78% 25.99% 26.04% -
Total Cost 233,271 155,556 75,332 299,051 222,024 148,019 69,747 122.82%
-
Net Worth 240,156 237,116 240,764 235,292 229,211 233,460 228,034 3.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 12,159 - - - -
Div Payout % - - - 47.50% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 240,156 237,116 240,764 235,292 229,211 233,460 228,034 3.49%
NOSH 60,799 60,799 60,799 60,799 60,798 60,797 60,809 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.03% 7.14% 6.91% 7.89% 8.17% 8.34% 9.96% -
ROE 6.23% 5.04% 2.32% 10.88% 8.62% 5.77% 3.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 408.30 275.52 133.10 533.98 397.66 265.61 127.39 116.61%
EPS 24.62 19.67 9.19 42.11 32.48 22.15 12.69 55.24%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.95 3.90 3.96 3.87 3.77 3.84 3.75 3.50%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 408.30 275.52 133.10 533.98 397.66 265.60 127.41 116.59%
EPS 24.62 19.67 9.19 42.11 32.48 22.15 12.69 55.24%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.95 3.90 3.96 3.87 3.77 3.8399 3.7506 3.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.14 4.07 4.28 4.09 4.00 3.63 4.20 -
P/RPS 1.01 1.48 3.22 0.77 1.01 1.37 3.30 -54.42%
P/EPS 16.82 20.70 46.56 9.71 12.31 16.39 33.10 -36.18%
EY 5.95 4.83 2.15 10.30 8.12 6.10 3.02 56.83%
DY 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.08 1.06 1.06 0.95 1.12 -4.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 24/08/11 -
Price 4.18 4.10 4.61 4.34 4.00 3.80 4.04 -
P/RPS 1.02 1.49 3.46 0.81 1.01 1.43 3.17 -52.88%
P/EPS 16.98 20.85 50.15 10.31 12.31 17.16 31.84 -34.11%
EY 5.89 4.80 1.99 9.70 8.12 5.83 3.14 51.80%
DY 0.00 0.00 0.00 4.61 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.16 1.12 1.06 0.99 1.08 -1.23%

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