[AJI] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 19.29%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 344,744 351,084 323,684 309,848 328,508 285,132 230,408 6.94%
PBT 45,388 45,852 31,456 41,728 45,252 35,380 30,344 6.93%
Tax -12,488 -12,608 -9,100 -10,868 -11,236 -7,496 -6,340 11.95%
NP 32,900 33,244 22,356 30,860 34,016 27,884 24,004 5.39%
-
NP to SH 32,900 33,244 22,356 30,860 34,016 27,884 24,004 5.39%
-
Tax Rate 27.51% 27.50% 28.93% 26.04% 24.83% 21.19% 20.89% -
Total Cost 311,844 317,840 301,328 278,988 294,492 257,248 206,404 7.11%
-
Net Worth 270,555 252,923 240,764 228,034 212,252 192,659 180,577 6.96%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 270,555 252,923 240,764 228,034 212,252 192,659 180,577 6.96%
NOSH 60,799 60,799 60,799 60,809 60,817 60,775 60,800 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.54% 9.47% 6.91% 9.96% 10.35% 9.78% 10.42% -
ROE 12.16% 13.14% 9.29% 13.53% 16.03% 14.47% 13.29% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 567.02 577.45 532.38 509.54 540.15 469.15 378.96 6.94%
EPS 54.12 54.68 36.76 50.76 55.96 45.88 39.48 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.16 3.96 3.75 3.49 3.17 2.97 6.96%
Adjusted Per Share Value based on latest NOSH - 60,809
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 567.02 577.45 532.38 509.63 540.32 468.97 378.97 6.94%
EPS 54.12 54.68 36.76 50.76 55.95 45.86 39.48 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.16 3.96 3.7506 3.4911 3.1688 2.9701 6.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.07 4.38 4.28 4.20 4.13 2.98 2.50 -
P/RPS 1.07 0.76 0.80 0.82 0.76 0.64 0.66 8.38%
P/EPS 11.22 8.01 11.64 8.28 7.38 6.50 6.33 10.00%
EY 8.91 12.48 8.59 12.08 13.54 15.40 15.79 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.05 1.08 1.12 1.18 0.94 0.84 8.35%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 17/08/09 20/08/08 -
Price 6.06 4.33 4.61 4.04 3.99 3.18 2.65 -
P/RPS 1.07 0.75 0.87 0.79 0.74 0.68 0.70 7.32%
P/EPS 11.20 7.92 12.54 7.96 7.13 6.93 6.71 8.90%
EY 8.93 12.63 7.98 12.56 14.02 14.43 14.90 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.04 1.16 1.08 1.14 1.00 0.89 7.31%

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