[AJI] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -13.57%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 341,685 339,758 332,908 331,118 330,682 328,111 324,652 3.46%
PBT 34,302 31,685 28,086 28,164 31,741 30,950 33,518 1.55%
Tax -10,266 -9,559 -8,682 -7,344 -7,652 -7,477 -7,919 18.87%
NP 24,036 22,126 19,404 20,820 24,089 23,473 25,599 -4.10%
-
NP to SH 24,036 22,126 19,404 20,820 24,089 23,473 25,599 -4.10%
-
Tax Rate 29.93% 30.17% 30.91% 26.08% 24.11% 24.16% 23.63% -
Total Cost 317,649 317,632 313,504 310,298 306,593 304,638 299,053 4.09%
-
Net Worth 250,491 252,923 244,411 240,156 237,116 240,764 235,292 4.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 12,159 12,159 12,159 12,159 12,159 12,159 12,159 0.00%
Div Payout % 50.59% 54.96% 62.67% 58.40% 50.48% 51.80% 47.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 250,491 252,923 244,411 240,156 237,116 240,764 235,292 4.25%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.03% 6.51% 5.83% 6.29% 7.28% 7.15% 7.89% -
ROE 9.60% 8.75% 7.94% 8.67% 10.16% 9.75% 10.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 561.99 558.82 547.56 544.61 543.89 539.67 533.98 3.46%
EPS 39.53 36.39 31.91 34.24 39.62 38.61 42.10 -4.10%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.12 4.16 4.02 3.95 3.90 3.96 3.87 4.25%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 561.99 558.82 547.56 544.61 543.89 539.67 533.98 3.46%
EPS 39.53 36.39 31.91 34.24 39.62 38.61 42.10 -4.10%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.12 4.16 4.02 3.95 3.90 3.96 3.87 4.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.50 4.38 4.42 4.14 4.07 4.28 4.09 -
P/RPS 0.80 0.78 0.81 0.76 0.75 0.79 0.77 2.57%
P/EPS 11.38 12.04 13.85 12.09 10.27 11.09 9.71 11.14%
EY 8.79 8.31 7.22 8.27 9.73 9.02 10.29 -9.96%
DY 4.44 4.57 4.52 4.83 4.91 4.67 4.89 -6.22%
P/NAPS 1.09 1.05 1.10 1.05 1.04 1.08 1.06 1.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 -
Price 4.44 4.33 4.40 4.18 4.10 4.61 4.34 -
P/RPS 0.79 0.77 0.80 0.77 0.75 0.85 0.81 -1.65%
P/EPS 11.23 11.90 13.79 12.21 10.35 11.94 10.31 5.85%
EY 8.90 8.40 7.25 8.19 9.66 8.37 9.70 -5.57%
DY 4.50 4.62 4.55 4.78 4.88 4.34 4.61 -1.59%
P/NAPS 1.08 1.04 1.09 1.06 1.05 1.16 1.12 -2.39%

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