[AJI] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -0.01%
YoY- 17.13%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 330,682 328,111 324,652 318,740 317,835 311,500 316,165 3.02%
PBT 31,741 30,950 33,518 33,092 31,650 31,061 31,942 -0.41%
Tax -7,652 -7,477 -7,919 -7,684 -6,240 -5,980 -6,072 16.62%
NP 24,089 23,473 25,599 25,408 25,410 25,081 25,870 -4.63%
-
NP to SH 24,089 23,473 25,599 25,408 25,410 25,081 25,870 -4.63%
-
Tax Rate 24.11% 24.16% 23.63% 23.22% 19.72% 19.25% 19.01% -
Total Cost 306,593 304,638 299,053 293,332 292,425 286,419 290,295 3.69%
-
Net Worth 237,116 240,764 235,292 229,226 233,399 228,034 182,297 19.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 12,159 12,159 12,159 12,153 12,153 12,153 12,153 0.03%
Div Payout % 50.48% 51.80% 47.50% 47.83% 47.83% 48.46% 46.98% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 237,116 240,764 235,292 229,226 233,399 228,034 182,297 19.10%
NOSH 60,799 60,799 60,799 60,799 60,781 60,809 60,765 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.28% 7.15% 7.89% 7.97% 7.99% 8.05% 8.18% -
ROE 10.16% 9.75% 10.88% 11.08% 10.89% 11.00% 14.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 543.89 539.67 533.98 524.22 522.92 512.26 520.30 2.99%
EPS 39.62 38.61 42.10 41.79 41.81 41.25 42.57 -4.66%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 3.90 3.96 3.87 3.77 3.84 3.75 3.00 19.05%
Adjusted Per Share Value based on latest NOSH - 60,802
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 543.89 539.67 533.98 524.25 522.76 512.34 520.02 3.02%
EPS 39.62 38.61 42.10 41.79 41.79 41.25 42.55 -4.63%
DPS 20.00 20.00 20.00 19.99 19.99 19.99 19.99 0.03%
NAPS 3.90 3.96 3.87 3.7702 3.8389 3.7506 2.9984 19.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.07 4.28 4.09 4.00 3.63 4.20 3.99 -
P/RPS 0.75 0.79 0.77 0.76 0.69 0.82 0.77 -1.73%
P/EPS 10.27 11.09 9.71 9.57 8.68 10.18 9.37 6.28%
EY 9.73 9.02 10.29 10.45 11.52 9.82 10.67 -5.94%
DY 4.91 4.67 4.89 5.00 5.51 4.76 5.01 -1.33%
P/NAPS 1.04 1.08 1.06 1.06 0.95 1.12 1.33 -15.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 24/08/11 31/05/11 -
Price 4.10 4.61 4.34 4.00 3.80 4.04 4.06 -
P/RPS 0.75 0.85 0.81 0.76 0.73 0.79 0.78 -2.57%
P/EPS 10.35 11.94 10.31 9.57 9.09 9.80 9.54 5.56%
EY 9.66 8.37 9.70 10.45 11.00 10.21 10.49 -5.33%
DY 4.88 4.34 4.61 5.00 5.26 4.95 4.93 -0.67%
P/NAPS 1.05 1.16 1.12 1.06 0.99 1.08 1.35 -15.38%

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