[AJI] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -6.89%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 80,727 86,592 80,921 82,878 80,291 84,021 77,462 2.77%
PBT 5,575 8,551 7,864 6,174 9,152 7,760 10,432 -34.02%
Tax -2,560 -2,186 -2,275 -323 -2,868 -2,011 -2,717 -3.87%
NP 3,015 6,365 5,589 5,851 6,284 5,749 7,715 -46.39%
-
NP to SH 3,015 6,365 5,589 5,851 6,284 5,749 7,715 -46.39%
-
Tax Rate 45.92% 25.56% 28.93% 5.23% 31.34% 25.91% 26.04% -
Total Cost 77,712 80,227 75,332 77,027 74,007 78,272 69,747 7.44%
-
Net Worth 240,156 237,116 240,764 235,292 229,226 233,399 228,034 3.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 12,159 - - - -
Div Payout % - - - 207.82% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 240,156 237,116 240,764 235,292 229,226 233,399 228,034 3.49%
NOSH 60,799 60,799 60,799 60,799 60,802 60,781 60,809 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.73% 7.35% 6.91% 7.06% 7.83% 6.84% 9.96% -
ROE 1.26% 2.68% 2.32% 2.49% 2.74% 2.46% 3.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.78 142.42 133.10 136.31 132.05 138.24 127.39 2.78%
EPS 4.96 10.47 9.19 9.62 10.34 9.46 12.69 -46.38%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.95 3.90 3.96 3.87 3.77 3.84 3.75 3.50%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.78 142.42 133.10 136.31 132.06 138.19 127.41 2.77%
EPS 4.96 10.47 9.19 9.62 10.34 9.46 12.69 -46.38%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.95 3.90 3.96 3.87 3.7702 3.8389 3.7506 3.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.14 4.07 4.28 4.09 4.00 3.63 4.20 -
P/RPS 3.12 2.86 3.22 3.00 3.03 2.63 3.30 -3.65%
P/EPS 83.49 38.88 46.56 42.50 38.70 38.38 33.10 84.77%
EY 1.20 2.57 2.15 2.35 2.58 2.61 3.02 -45.80%
DY 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.08 1.06 1.06 0.95 1.12 -4.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 24/08/11 -
Price 4.18 4.10 4.61 4.34 4.00 3.80 4.04 -
P/RPS 3.15 2.88 3.46 3.18 3.03 2.75 3.17 -0.41%
P/EPS 84.29 39.16 50.15 45.10 38.70 40.18 31.84 90.80%
EY 1.19 2.55 1.99 2.22 2.58 2.49 3.14 -47.47%
DY 0.00 0.00 0.00 4.61 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.16 1.12 1.06 0.99 1.08 -1.23%

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