[AJI] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 59.79%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 77,686 82,127 71,877 72,661 68,796 71,283 60,761 17.78%
PBT 7,171 11,313 2,006 12,459 7,566 8,845 3,586 58.65%
Tax -1,751 -2,809 -524 -2,934 -1,605 -1,874 -1,787 -1.34%
NP 5,420 8,504 1,482 9,525 5,961 6,971 1,799 108.45%
-
NP to SH 5,420 8,504 1,482 9,525 5,961 6,971 1,799 108.45%
-
Tax Rate 24.42% 24.83% 26.12% 23.55% 21.21% 21.19% 49.83% -
Total Cost 72,266 73,623 70,395 63,136 62,835 64,312 58,962 14.51%
-
Net Worth 208,435 212,252 204,078 202,413 189,170 192,659 185,602 8.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 10,932 - - - 10,345 -
Div Payout % - - 737.70% - - - 575.04% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 208,435 212,252 204,078 202,413 189,170 192,659 185,602 8.03%
NOSH 60,768 60,817 60,737 60,784 60,826 60,775 60,853 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.98% 10.35% 2.06% 13.11% 8.66% 9.78% 2.96% -
ROE 2.60% 4.01% 0.73% 4.71% 3.15% 3.62% 0.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.84 135.04 118.34 119.54 113.10 117.29 99.85 17.89%
EPS 8.91 13.99 2.44 15.67 9.80 11.47 2.96 108.33%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 17.00 -
NAPS 3.43 3.49 3.36 3.33 3.11 3.17 3.05 8.13%
Adjusted Per Share Value based on latest NOSH - 60,784
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.78 135.08 118.22 119.51 113.15 117.24 99.94 17.78%
EPS 8.91 13.99 2.44 15.67 9.80 11.47 2.96 108.33%
DPS 0.00 0.00 17.98 0.00 0.00 0.00 17.02 -
NAPS 3.4283 3.4911 3.3566 3.3292 3.1114 3.1688 3.0527 8.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.07 4.13 4.08 3.40 3.06 2.98 2.80 -
P/RPS 3.18 3.06 3.45 2.84 2.71 2.54 2.80 8.84%
P/EPS 45.63 29.54 167.21 21.70 31.22 25.98 94.71 -38.51%
EY 2.19 3.39 0.60 4.61 3.20 3.85 1.06 62.14%
DY 0.00 0.00 4.41 0.00 0.00 0.00 6.07 -
P/NAPS 1.19 1.18 1.21 1.02 0.98 0.94 0.92 18.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 -
Price 4.22 3.99 4.16 3.30 3.22 3.18 3.16 -
P/RPS 3.30 2.95 3.52 2.76 2.85 2.71 3.16 2.92%
P/EPS 47.31 28.54 170.49 21.06 32.86 27.72 106.89 -41.89%
EY 2.11 3.50 0.59 4.75 3.04 3.61 0.94 71.35%
DY 0.00 0.00 4.33 0.00 0.00 0.00 5.38 -
P/NAPS 1.23 1.14 1.24 0.99 1.04 1.00 1.04 11.82%

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