[AJI] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 71.33%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 394,860 382,072 344,744 351,084 323,684 309,848 328,508 3.11%
PBT 69,268 54,692 45,388 45,852 31,456 41,728 45,252 7.34%
Tax -17,444 -13,504 -12,488 -12,608 -9,100 -10,868 -11,236 7.59%
NP 51,824 41,188 32,900 33,244 22,356 30,860 34,016 7.26%
-
NP to SH 51,824 41,188 32,900 33,244 22,356 30,860 34,016 7.26%
-
Tax Rate 25.18% 24.69% 27.51% 27.50% 28.93% 26.04% 24.83% -
Total Cost 343,036 340,884 311,844 317,840 301,328 278,988 294,492 2.57%
-
Net Worth 321,018 290,011 270,555 252,923 240,764 228,034 212,252 7.13%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 321,018 290,011 270,555 252,923 240,764 228,034 212,252 7.13%
NOSH 60,799 60,799 60,799 60,799 60,799 60,809 60,817 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.12% 10.78% 9.54% 9.47% 6.91% 9.96% 10.35% -
ROE 16.14% 14.20% 12.16% 13.14% 9.29% 13.53% 16.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 649.45 628.42 567.02 577.45 532.38 509.54 540.15 3.11%
EPS 85.24 67.76 54.12 54.68 36.76 50.76 55.96 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 4.77 4.45 4.16 3.96 3.75 3.49 7.13%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 649.45 628.42 567.02 577.45 532.38 509.63 540.32 3.11%
EPS 85.24 67.76 54.12 54.68 36.76 50.76 55.95 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 4.77 4.45 4.16 3.96 3.7506 3.4911 7.13%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 12.52 6.14 6.07 4.38 4.28 4.20 4.13 -
P/RPS 1.93 0.98 1.07 0.76 0.80 0.82 0.76 16.78%
P/EPS 14.69 9.06 11.22 8.01 11.64 8.28 7.38 12.14%
EY 6.81 11.03 8.91 12.48 8.59 12.08 13.54 -10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.29 1.36 1.05 1.08 1.12 1.18 12.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 -
Price 14.20 5.65 6.06 4.33 4.61 4.04 3.99 -
P/RPS 2.19 0.90 1.07 0.75 0.87 0.79 0.74 19.80%
P/EPS 16.66 8.34 11.20 7.92 12.54 7.96 7.13 15.17%
EY 6.00 11.99 8.93 12.63 7.98 12.56 14.02 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.18 1.36 1.04 1.16 1.08 1.14 15.36%

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