[AJI] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -7.24%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 335,026 322,966 319,626 280,158 242,586 212,278 189,266 9.97%
PBT 32,836 36,384 36,968 32,822 29,336 29,524 18,010 10.51%
Tax -8,922 -9,456 -9,120 -6,958 -6,122 -6,908 -1,830 30.18%
NP 23,914 26,928 27,848 25,864 23,214 22,616 16,180 6.72%
-
NP to SH 23,914 26,928 27,848 25,864 23,214 22,616 16,180 6.72%
-
Tax Rate 27.17% 25.99% 24.67% 21.20% 20.87% 23.40% 10.16% -
Total Cost 311,112 296,038 291,778 254,294 219,372 189,662 173,086 10.25%
-
Net Worth 237,116 233,460 208,539 189,085 178,148 164,756 151,953 7.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 237,116 233,460 208,539 189,085 178,148 164,756 151,953 7.69%
NOSH 60,799 60,797 60,798 60,799 60,801 60,795 60,781 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.14% 8.34% 8.71% 9.23% 9.57% 10.65% 8.55% -
ROE 10.09% 11.53% 13.35% 13.68% 13.03% 13.73% 10.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 551.04 531.22 525.71 460.79 398.98 349.17 311.39 9.97%
EPS 39.34 44.30 45.80 42.54 38.18 37.20 26.62 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.84 3.43 3.11 2.93 2.71 2.50 7.68%
Adjusted Per Share Value based on latest NOSH - 60,826
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 551.04 531.20 525.71 460.79 399.00 349.15 311.30 9.97%
EPS 39.34 44.29 45.80 42.54 38.18 37.20 26.61 6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.8399 3.43 3.11 2.9301 2.7099 2.4993 7.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.07 3.63 4.07 3.06 2.45 2.20 2.09 -
P/RPS 0.74 0.68 0.77 0.66 0.61 0.63 0.67 1.66%
P/EPS 10.35 8.20 8.89 7.19 6.42 5.91 7.85 4.71%
EY 9.66 12.20 11.25 13.90 15.58 16.91 12.74 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.95 1.19 0.98 0.84 0.81 0.84 3.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 23/11/10 18/11/09 18/11/08 15/11/07 20/11/06 -
Price 4.10 3.80 4.22 3.22 2.25 2.20 2.00 -
P/RPS 0.74 0.72 0.80 0.70 0.56 0.63 0.64 2.44%
P/EPS 10.42 8.58 9.21 7.57 5.89 5.91 7.51 5.60%
EY 9.59 11.66 10.85 13.21 16.97 16.91 13.31 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 1.23 1.04 0.77 0.81 0.80 4.63%

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