[AJI] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -6.8%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 342,428 341,685 339,758 332,908 331,118 330,682 328,111 2.88%
PBT 37,302 34,302 31,685 28,086 28,164 31,741 30,950 13.21%
Tax -10,108 -10,266 -9,559 -8,682 -7,344 -7,652 -7,477 22.19%
NP 27,194 24,036 22,126 19,404 20,820 24,089 23,473 10.27%
-
NP to SH 27,194 24,036 22,126 19,404 20,820 24,089 23,473 10.27%
-
Tax Rate 27.10% 29.93% 30.17% 30.91% 26.08% 24.11% 24.16% -
Total Cost 315,234 317,649 317,632 313,504 310,298 306,593 304,638 2.29%
-
Net Worth 255,963 250,491 252,923 244,411 240,156 237,116 240,764 4.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,159 12,159 12,159 12,159 12,159 12,159 12,159 0.00%
Div Payout % 44.72% 50.59% 54.96% 62.67% 58.40% 50.48% 51.80% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 255,963 250,491 252,923 244,411 240,156 237,116 240,764 4.15%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.94% 7.03% 6.51% 5.83% 6.29% 7.28% 7.15% -
ROE 10.62% 9.60% 8.75% 7.94% 8.67% 10.16% 9.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 563.21 561.99 558.82 547.56 544.61 543.89 539.67 2.87%
EPS 44.73 39.53 36.39 31.91 34.24 39.62 38.61 10.27%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.21 4.12 4.16 4.02 3.95 3.90 3.96 4.15%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 563.21 561.99 558.82 547.56 544.61 543.89 539.67 2.87%
EPS 44.73 39.53 36.39 31.91 34.24 39.62 38.61 10.27%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.21 4.12 4.16 4.02 3.95 3.90 3.96 4.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.93 4.50 4.38 4.42 4.14 4.07 4.28 -
P/RPS 0.88 0.80 0.78 0.81 0.76 0.75 0.79 7.43%
P/EPS 11.02 11.38 12.04 13.85 12.09 10.27 11.09 -0.42%
EY 9.07 8.79 8.31 7.22 8.27 9.73 9.02 0.36%
DY 4.06 4.44 4.57 4.52 4.83 4.91 4.67 -8.88%
P/NAPS 1.17 1.09 1.05 1.10 1.05 1.04 1.08 5.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 -
Price 5.00 4.44 4.33 4.40 4.18 4.10 4.61 -
P/RPS 0.89 0.79 0.77 0.80 0.77 0.75 0.85 3.10%
P/EPS 11.18 11.23 11.90 13.79 12.21 10.35 11.94 -4.27%
EY 8.95 8.90 8.40 7.25 8.19 9.66 8.37 4.55%
DY 4.00 4.50 4.62 4.55 4.78 4.88 4.34 -5.27%
P/NAPS 1.19 1.08 1.04 1.09 1.06 1.05 1.16 1.71%

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