[AJI] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -25.4%
YoY- 104.74%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 88,460 86,186 87,591 81,470 88,519 87,771 84,668 2.96%
PBT 10,288 11,347 6,390 8,575 11,168 11,463 6,096 41.70%
Tax -2,668 -3,122 -1,108 -2,402 -2,893 -3,152 -1,661 37.11%
NP 7,620 8,225 5,282 6,173 8,275 8,311 4,435 43.40%
-
NP to SH 7,620 8,225 5,282 6,173 8,275 8,311 4,435 43.40%
-
Tax Rate 25.93% 27.51% 17.34% 28.01% 25.90% 27.50% 27.25% -
Total Cost 80,840 77,961 82,309 75,297 80,244 79,460 80,233 0.50%
-
Net Worth 266,907 270,555 262,043 255,963 250,491 252,923 244,411 6.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 11,247 - - - 12,159 -
Div Payout % - - 212.95% - - - 274.18% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 266,907 270,555 262,043 255,963 250,491 252,923 244,411 6.03%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.61% 9.54% 6.03% 7.58% 9.35% 9.47% 5.24% -
ROE 2.85% 3.04% 2.02% 2.41% 3.30% 3.29% 1.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 145.50 141.76 144.07 134.00 145.59 144.36 139.26 2.96%
EPS 12.53 13.53 8.69 10.15 13.61 13.67 7.29 43.44%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 20.00 -
NAPS 4.39 4.45 4.31 4.21 4.12 4.16 4.02 6.03%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 145.50 141.76 144.07 134.00 145.59 144.36 139.26 2.96%
EPS 12.53 13.53 8.69 10.15 13.61 13.67 7.29 43.44%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 20.00 -
NAPS 4.39 4.45 4.31 4.21 4.12 4.16 4.02 6.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.17 6.07 5.10 4.93 4.50 4.38 4.42 -
P/RPS 4.24 4.28 3.54 3.68 3.09 3.03 3.17 21.37%
P/EPS 49.23 44.87 58.70 48.56 33.06 32.04 60.59 -12.91%
EY 2.03 2.23 1.70 2.06 3.02 3.12 1.65 14.80%
DY 0.00 0.00 3.63 0.00 0.00 0.00 4.52 -
P/NAPS 1.41 1.36 1.18 1.17 1.09 1.05 1.10 17.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 25/08/14 28/05/14 20/02/14 26/11/13 22/08/13 28/05/13 -
Price 5.94 6.06 6.10 5.00 4.44 4.33 4.40 -
P/RPS 4.08 4.27 4.23 3.73 3.05 3.00 3.16 18.55%
P/EPS 47.39 44.80 70.21 49.25 32.62 31.68 60.32 -14.84%
EY 2.11 2.23 1.42 2.03 3.07 3.16 1.66 17.32%
DY 0.00 0.00 3.03 0.00 0.00 0.00 4.55 -
P/NAPS 1.35 1.36 1.42 1.19 1.08 1.04 1.09 15.31%

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