[AJI] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -7.36%
YoY- -7.92%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 95,518 81,063 84,667 88,460 86,186 87,591 81,470 11.22%
PBT 13,673 8,189 10,772 10,288 11,347 6,390 8,575 36.60%
Tax -3,376 -2,503 -2,570 -2,668 -3,122 -1,108 -2,402 25.55%
NP 10,297 5,686 8,202 7,620 8,225 5,282 6,173 40.78%
-
NP to SH 10,297 5,686 8,202 7,620 8,225 5,282 6,173 40.78%
-
Tax Rate 24.69% 30.57% 23.86% 25.93% 27.51% 17.34% 28.01% -
Total Cost 85,221 75,377 76,465 80,840 77,961 82,309 75,297 8.62%
-
Net Worth 290,011 279,675 274,811 266,907 270,555 262,043 255,963 8.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 12,159 - - - 11,247 - -
Div Payout % - 213.86% - - - 212.95% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 290,011 279,675 274,811 266,907 270,555 262,043 255,963 8.70%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.78% 7.01% 9.69% 8.61% 9.54% 6.03% 7.58% -
ROE 3.55% 2.03% 2.98% 2.85% 3.04% 2.02% 2.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 157.10 133.33 139.26 145.50 141.76 144.07 134.00 11.21%
EPS 16.94 9.35 13.49 12.53 13.53 8.69 10.15 40.83%
DPS 0.00 20.00 0.00 0.00 0.00 18.50 0.00 -
NAPS 4.77 4.60 4.52 4.39 4.45 4.31 4.21 8.70%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 157.10 133.33 139.26 145.50 141.76 144.07 134.00 11.21%
EPS 16.94 9.35 13.49 12.53 13.53 8.69 10.15 40.83%
DPS 0.00 20.00 0.00 0.00 0.00 18.50 0.00 -
NAPS 4.77 4.60 4.52 4.39 4.45 4.31 4.21 8.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.14 6.30 5.50 6.17 6.07 5.10 4.93 -
P/RPS 3.91 4.73 3.95 4.24 4.28 3.54 3.68 4.13%
P/EPS 36.25 67.36 40.77 49.23 44.87 58.70 48.56 -17.75%
EY 2.76 1.48 2.45 2.03 2.23 1.70 2.06 21.59%
DY 0.00 3.17 0.00 0.00 0.00 3.63 0.00 -
P/NAPS 1.29 1.37 1.22 1.41 1.36 1.18 1.17 6.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 18/05/15 16/02/15 17/11/14 25/08/14 28/05/14 20/02/14 -
Price 5.65 6.35 5.70 5.94 6.06 6.10 5.00 -
P/RPS 3.60 4.76 4.09 4.08 4.27 4.23 3.73 -2.34%
P/EPS 33.36 67.90 42.25 47.39 44.80 70.21 49.25 -22.92%
EY 3.00 1.47 2.37 2.11 2.23 1.42 2.03 29.83%
DY 0.00 3.15 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.18 1.38 1.26 1.35 1.36 1.42 1.19 -0.56%

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