[AJI] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -1.31%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 311,076 304,351 295,461 284,617 273,501 262,625 257,520 13.38%
PBT 28,200 32,949 33,344 30,876 32,456 27,330 26,845 3.32%
Tax -6,508 -8,018 -7,872 -6,937 -8,200 -7,023 -6,894 -3.75%
NP 21,692 24,931 25,472 23,939 24,256 20,307 19,951 5.71%
-
NP to SH 21,692 24,931 25,472 23,939 24,256 20,307 19,951 5.71%
-
Tax Rate 23.08% 24.33% 23.61% 22.47% 25.26% 25.70% 25.68% -
Total Cost 289,384 279,420 269,989 260,678 249,245 242,318 237,569 14.01%
-
Net Worth 214,580 208,435 212,252 204,078 202,413 189,170 192,659 7.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,932 10,932 10,932 10,932 10,345 10,345 10,345 3.73%
Div Payout % 50.40% 43.85% 42.92% 45.67% 42.65% 50.94% 51.85% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 214,580 208,435 212,252 204,078 202,413 189,170 192,659 7.42%
NOSH 60,787 60,768 60,817 60,737 60,784 60,826 60,775 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.97% 8.19% 8.62% 8.41% 8.87% 7.73% 7.75% -
ROE 10.11% 11.96% 12.00% 11.73% 11.98% 10.73% 10.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.74 500.84 485.82 468.60 449.95 431.76 423.72 13.36%
EPS 35.68 41.03 41.88 39.41 39.90 33.39 32.83 5.69%
DPS 18.00 18.00 18.00 18.00 17.00 17.00 17.00 3.87%
NAPS 3.53 3.43 3.49 3.36 3.33 3.11 3.17 7.41%
Adjusted Per Share Value based on latest NOSH - 60,737
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.65 500.59 485.96 468.13 449.84 431.96 423.56 13.38%
EPS 35.68 41.01 41.90 39.37 39.90 33.40 32.81 5.73%
DPS 17.98 17.98 17.98 17.98 17.02 17.02 17.02 3.71%
NAPS 3.5293 3.4283 3.4911 3.3566 3.3292 3.1114 3.1688 7.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.05 4.07 4.13 4.08 3.40 3.06 2.98 -
P/RPS 0.79 0.81 0.85 0.87 0.76 0.71 0.70 8.37%
P/EPS 11.35 9.92 9.86 10.35 8.52 9.17 9.08 15.99%
EY 8.81 10.08 10.14 9.66 11.74 10.91 11.02 -13.82%
DY 4.44 4.42 4.36 4.41 5.00 5.56 5.70 -15.30%
P/NAPS 1.15 1.19 1.18 1.21 1.02 0.98 0.94 14.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 -
Price 4.00 4.22 3.99 4.16 3.30 3.22 3.18 -
P/RPS 0.78 0.84 0.82 0.89 0.73 0.75 0.75 2.64%
P/EPS 11.21 10.29 9.53 10.55 8.27 9.65 9.69 10.17%
EY 8.92 9.72 10.50 9.47 12.09 10.37 10.32 -9.23%
DY 4.50 4.27 4.51 4.33 5.15 5.28 5.35 -10.86%
P/NAPS 1.13 1.23 1.14 1.24 0.99 1.04 1.00 8.46%

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