[AJI] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 46.2%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 323,684 309,848 328,508 285,132 230,408 213,744 184,064 9.85%
PBT 31,456 41,728 45,252 35,380 30,344 27,704 17,416 10.34%
Tax -9,100 -10,868 -11,236 -7,496 -6,340 -7,032 -1,528 34.59%
NP 22,356 30,860 34,016 27,884 24,004 20,672 15,888 5.85%
-
NP to SH 22,356 30,860 34,016 27,884 24,004 20,672 15,888 5.85%
-
Tax Rate 28.93% 26.04% 24.83% 21.19% 20.89% 25.38% 8.77% -
Total Cost 301,328 278,988 294,492 257,248 206,404 193,072 168,176 10.19%
-
Net Worth 240,764 228,034 212,252 192,659 180,577 164,160 152,675 7.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 240,764 228,034 212,252 192,659 180,577 164,160 152,675 7.87%
NOSH 60,799 60,809 60,817 60,775 60,800 60,799 60,826 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.91% 9.96% 10.35% 9.78% 10.42% 9.67% 8.63% -
ROE 9.29% 13.53% 16.03% 14.47% 13.29% 12.59% 10.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 532.38 509.54 540.15 469.15 378.96 351.55 302.60 9.86%
EPS 36.76 50.76 55.96 45.88 39.48 34.00 26.12 5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.75 3.49 3.17 2.97 2.70 2.51 7.88%
Adjusted Per Share Value based on latest NOSH - 60,775
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 532.38 509.63 540.32 468.97 378.97 351.56 302.74 9.85%
EPS 36.76 50.76 55.95 45.86 39.48 34.00 26.13 5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.7506 3.4911 3.1688 2.9701 2.70 2.5112 7.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.28 4.20 4.13 2.98 2.50 2.17 2.10 -
P/RPS 0.80 0.82 0.76 0.64 0.66 0.62 0.69 2.49%
P/EPS 11.64 8.28 7.38 6.50 6.33 6.38 8.04 6.35%
EY 8.59 12.08 13.54 15.40 15.79 15.67 12.44 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.18 0.94 0.84 0.80 0.84 4.27%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 27/08/10 17/08/09 20/08/08 21/08/07 22/08/06 -
Price 4.61 4.04 3.99 3.18 2.65 2.16 2.09 -
P/RPS 0.87 0.79 0.74 0.68 0.70 0.61 0.69 3.93%
P/EPS 12.54 7.96 7.13 6.93 6.71 6.35 8.00 7.77%
EY 7.98 12.56 14.02 14.43 14.90 15.74 12.50 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.08 1.14 1.00 0.89 0.80 0.83 5.73%

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