[AJI] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -0.22%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 396,038 378,986 349,292 352,580 335,026 322,966 319,626 3.63%
PBT 66,516 60,218 43,270 45,262 32,836 36,384 36,968 10.27%
Tax -16,578 -14,860 -11,580 -12,090 -8,922 -9,456 -9,120 10.46%
NP 49,938 45,358 31,690 33,172 23,914 26,928 27,848 10.21%
-
NP to SH 49,938 45,358 31,690 33,172 23,914 26,928 27,848 10.21%
-
Tax Rate 24.92% 24.68% 26.76% 26.71% 27.17% 25.99% 24.67% -
Total Cost 346,100 333,628 317,602 319,408 311,112 296,038 291,778 2.88%
-
Net Worth 313,114 290,011 266,907 250,491 237,116 233,460 208,539 7.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 313,114 290,011 266,907 250,491 237,116 233,460 208,539 7.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,797 60,798 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.61% 11.97% 9.07% 9.41% 7.14% 8.34% 8.71% -
ROE 15.95% 15.64% 11.87% 13.24% 10.09% 11.53% 13.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 651.39 623.34 574.50 579.91 551.04 531.22 525.71 3.63%
EPS 82.14 74.60 52.12 54.56 39.34 44.30 45.80 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.77 4.39 4.12 3.90 3.84 3.43 7.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 651.39 623.34 574.50 579.91 551.04 531.20 525.71 3.63%
EPS 82.14 74.60 52.12 54.56 39.34 44.29 45.80 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.77 4.39 4.12 3.90 3.8399 3.43 7.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 13.30 6.35 6.17 4.50 4.07 3.63 4.07 -
P/RPS 2.04 1.02 1.07 0.78 0.74 0.68 0.77 17.61%
P/EPS 16.19 8.51 11.84 8.25 10.35 8.20 8.89 10.49%
EY 6.18 11.75 8.45 12.12 9.66 12.20 11.25 -9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.33 1.41 1.09 1.04 0.95 1.19 13.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 17/11/14 26/11/13 22/11/12 30/11/11 23/11/10 -
Price 13.20 6.40 5.94 4.44 4.10 3.80 4.22 -
P/RPS 2.03 1.03 1.03 0.77 0.74 0.72 0.80 16.77%
P/EPS 16.07 8.58 11.40 8.14 10.42 8.58 9.21 9.71%
EY 6.22 11.66 8.77 12.29 9.59 11.66 10.85 -8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.34 1.35 1.08 1.05 0.99 1.23 12.98%

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