[AJI] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 15.98%
YoY- -34.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 84,021 77,462 76,966 79,386 77,686 82,127 71,877 10.95%
PBT 7,760 10,432 5,748 7,710 7,171 11,313 2,006 146.22%
Tax -2,011 -2,717 -88 -1,424 -1,751 -2,809 -524 144.92%
NP 5,749 7,715 5,660 6,286 5,420 8,504 1,482 146.68%
-
NP to SH 5,749 7,715 5,660 6,286 5,420 8,504 1,482 146.68%
-
Tax Rate 25.91% 26.04% 1.53% 18.47% 24.42% 24.83% 26.12% -
Total Cost 78,272 69,747 71,306 73,100 72,266 73,623 70,395 7.32%
-
Net Worth 233,399 228,034 182,297 214,580 208,435 212,252 204,078 9.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 12,153 - - - 10,932 -
Div Payout % - - 214.72% - - - 737.70% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 233,399 228,034 182,297 214,580 208,435 212,252 204,078 9.35%
NOSH 60,781 60,809 60,765 60,787 60,768 60,817 60,737 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.84% 9.96% 7.35% 7.92% 6.98% 10.35% 2.06% -
ROE 2.46% 3.38% 3.10% 2.93% 2.60% 4.01% 0.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.24 127.39 126.66 130.60 127.84 135.04 118.34 10.90%
EPS 9.46 12.69 9.31 10.34 8.91 13.99 2.44 146.59%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.00 -
NAPS 3.84 3.75 3.00 3.53 3.43 3.49 3.36 9.30%
Adjusted Per Share Value based on latest NOSH - 60,787
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.19 127.41 126.59 130.57 127.78 135.08 118.22 10.95%
EPS 9.46 12.69 9.31 10.34 8.91 13.99 2.44 146.59%
DPS 0.00 0.00 19.99 0.00 0.00 0.00 17.98 -
NAPS 3.8389 3.7506 2.9984 3.5293 3.4283 3.4911 3.3566 9.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.63 4.20 3.99 4.05 4.07 4.13 4.08 -
P/RPS 2.63 3.30 3.15 3.10 3.18 3.06 3.45 -16.53%
P/EPS 38.38 33.10 42.84 39.16 45.63 29.54 167.21 -62.47%
EY 2.61 3.02 2.33 2.55 2.19 3.39 0.60 166.23%
DY 0.00 0.00 5.01 0.00 0.00 0.00 4.41 -
P/NAPS 0.95 1.12 1.33 1.15 1.19 1.18 1.21 -14.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 31/05/11 24/02/11 23/11/10 27/08/10 25/05/10 -
Price 3.80 4.04 4.06 4.00 4.22 3.99 4.16 -
P/RPS 2.75 3.17 3.21 3.06 3.30 2.95 3.52 -15.16%
P/EPS 40.18 31.84 43.59 38.68 47.31 28.54 170.49 -61.81%
EY 2.49 3.14 2.29 2.59 2.11 3.50 0.59 160.92%
DY 0.00 0.00 4.93 0.00 0.00 0.00 4.33 -
P/NAPS 0.99 1.08 1.35 1.13 1.23 1.14 1.24 -13.92%

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