[AJI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 29.63%
YoY- -24.21%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 257,760 176,290 87,771 332,908 248,240 167,513 80,921 116.03%
PBT 31,206 22,631 11,463 28,086 21,990 16,418 7,864 150.01%
Tax -8,447 -6,045 -3,152 -8,682 -7,021 -4,461 -2,275 139.20%
NP 22,759 16,586 8,311 19,404 14,969 11,957 5,589 154.35%
-
NP to SH 22,759 16,586 8,311 19,404 14,969 11,957 5,589 154.35%
-
Tax Rate 27.07% 26.71% 27.50% 30.91% 31.93% 27.17% 28.93% -
Total Cost 235,001 159,704 79,460 313,504 233,271 155,556 75,332 113.05%
-
Net Worth 255,963 250,491 252,923 244,411 240,156 237,116 240,764 4.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 12,159 - - - -
Div Payout % - - - 62.67% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 255,963 250,491 252,923 244,411 240,156 237,116 240,764 4.15%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.83% 9.41% 9.47% 5.83% 6.03% 7.14% 6.91% -
ROE 8.89% 6.62% 3.29% 7.94% 6.23% 5.04% 2.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 423.95 289.96 144.36 547.56 408.30 275.52 133.10 116.02%
EPS 37.43 27.28 13.67 31.92 24.62 19.67 9.19 154.38%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 4.21 4.12 4.16 4.02 3.95 3.90 3.96 4.15%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 423.95 289.96 144.36 547.56 408.30 275.52 133.10 116.02%
EPS 37.43 27.28 13.67 31.92 24.62 19.67 9.19 154.38%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 4.21 4.12 4.16 4.02 3.95 3.90 3.96 4.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.93 4.50 4.38 4.42 4.14 4.07 4.28 -
P/RPS 1.16 1.55 3.03 0.81 1.01 1.48 3.22 -49.27%
P/EPS 13.17 16.50 32.04 13.85 16.82 20.70 46.56 -56.81%
EY 7.59 6.06 3.12 7.22 5.95 4.83 2.15 131.31%
DY 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
P/NAPS 1.17 1.09 1.05 1.10 1.05 1.04 1.08 5.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 -
Price 5.00 4.44 4.33 4.40 4.18 4.10 4.61 -
P/RPS 1.18 1.53 3.00 0.80 1.02 1.49 3.46 -51.09%
P/EPS 13.36 16.28 31.68 13.79 16.98 20.85 50.15 -58.49%
EY 7.49 6.14 3.16 7.25 5.89 4.80 1.99 141.38%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.19 1.08 1.04 1.09 1.06 1.05 1.16 1.71%

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