[AJI] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -12.68%
YoY- -27.56%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 382,072 344,744 351,084 323,684 309,848 328,508 285,132 4.99%
PBT 54,692 45,388 45,852 31,456 41,728 45,252 35,380 7.52%
Tax -13,504 -12,488 -12,608 -9,100 -10,868 -11,236 -7,496 10.30%
NP 41,188 32,900 33,244 22,356 30,860 34,016 27,884 6.71%
-
NP to SH 41,188 32,900 33,244 22,356 30,860 34,016 27,884 6.71%
-
Tax Rate 24.69% 27.51% 27.50% 28.93% 26.04% 24.83% 21.19% -
Total Cost 340,884 311,844 317,840 301,328 278,988 294,492 257,248 4.80%
-
Net Worth 290,011 270,555 252,923 240,764 228,034 212,252 192,659 7.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,011 270,555 252,923 240,764 228,034 212,252 192,659 7.05%
NOSH 60,799 60,799 60,799 60,799 60,809 60,817 60,775 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.78% 9.54% 9.47% 6.91% 9.96% 10.35% 9.78% -
ROE 14.20% 12.16% 13.14% 9.29% 13.53% 16.03% 14.47% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 628.42 567.02 577.45 532.38 509.54 540.15 469.15 4.98%
EPS 67.76 54.12 54.68 36.76 50.76 55.96 45.88 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.45 4.16 3.96 3.75 3.49 3.17 7.04%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 628.42 567.02 577.45 532.38 509.63 540.32 468.97 4.99%
EPS 67.76 54.12 54.68 36.76 50.76 55.95 45.86 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.45 4.16 3.96 3.7506 3.4911 3.1688 7.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.14 6.07 4.38 4.28 4.20 4.13 2.98 -
P/RPS 0.98 1.07 0.76 0.80 0.82 0.76 0.64 7.35%
P/EPS 9.06 11.22 8.01 11.64 8.28 7.38 6.50 5.68%
EY 11.03 8.91 12.48 8.59 12.08 13.54 15.40 -5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.36 1.05 1.08 1.12 1.18 0.94 5.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 17/08/09 -
Price 5.65 6.06 4.33 4.61 4.04 3.99 3.18 -
P/RPS 0.90 1.07 0.75 0.87 0.79 0.74 0.68 4.78%
P/EPS 8.34 11.20 7.92 12.54 7.96 7.13 6.93 3.13%
EY 11.99 8.93 12.63 7.98 12.56 14.02 14.43 -3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.36 1.04 1.16 1.08 1.14 1.00 2.79%

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