[AJI] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 6.97%
YoY- -11.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 378,986 349,292 352,580 335,026 322,966 319,626 280,158 5.16%
PBT 60,218 43,270 45,262 32,836 36,384 36,968 32,822 10.63%
Tax -14,860 -11,580 -12,090 -8,922 -9,456 -9,120 -6,958 13.47%
NP 45,358 31,690 33,172 23,914 26,928 27,848 25,864 9.80%
-
NP to SH 45,358 31,690 33,172 23,914 26,928 27,848 25,864 9.80%
-
Tax Rate 24.68% 26.76% 26.71% 27.17% 25.99% 24.67% 21.20% -
Total Cost 333,628 317,602 319,408 311,112 296,038 291,778 254,294 4.62%
-
Net Worth 290,011 266,907 250,491 237,116 233,460 208,539 189,085 7.38%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 290,011 266,907 250,491 237,116 233,460 208,539 189,085 7.38%
NOSH 60,799 60,799 60,799 60,799 60,797 60,798 60,799 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.97% 9.07% 9.41% 7.14% 8.34% 8.71% 9.23% -
ROE 15.64% 11.87% 13.24% 10.09% 11.53% 13.35% 13.68% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 623.34 574.50 579.91 551.04 531.22 525.71 460.79 5.16%
EPS 74.60 52.12 54.56 39.34 44.30 45.80 42.54 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.39 4.12 3.90 3.84 3.43 3.11 7.38%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 623.34 574.50 579.91 551.04 531.20 525.71 460.79 5.16%
EPS 74.60 52.12 54.56 39.34 44.29 45.80 42.54 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.39 4.12 3.90 3.8399 3.43 3.11 7.38%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.35 6.17 4.50 4.07 3.63 4.07 3.06 -
P/RPS 1.02 1.07 0.78 0.74 0.68 0.77 0.66 7.52%
P/EPS 8.51 11.84 8.25 10.35 8.20 8.89 7.19 2.84%
EY 11.75 8.45 12.12 9.66 12.20 11.25 13.90 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 1.09 1.04 0.95 1.19 0.98 5.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 17/11/14 26/11/13 22/11/12 30/11/11 23/11/10 18/11/09 -
Price 6.40 5.94 4.44 4.10 3.80 4.22 3.22 -
P/RPS 1.03 1.03 0.77 0.74 0.72 0.80 0.70 6.64%
P/EPS 8.58 11.40 8.14 10.42 8.58 9.21 7.57 2.10%
EY 11.66 8.77 12.29 9.59 11.66 10.85 13.21 -2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.08 1.05 0.99 1.23 1.04 4.31%

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