[AJI] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -2.78%
YoY- -24.21%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 400,201 340,376 345,351 332,908 324,652 316,165 284,617 5.83%
PBT 53,941 40,596 37,596 28,086 33,520 31,942 30,876 9.73%
Tax -13,154 -10,863 -9,555 -8,682 -7,919 -6,072 -6,937 11.24%
NP 40,787 29,733 28,041 19,404 25,601 25,870 23,939 9.27%
-
NP to SH 40,787 29,733 28,041 19,404 25,601 25,870 23,939 9.27%
-
Tax Rate 24.39% 26.76% 25.41% 30.91% 23.62% 19.01% 22.47% -
Total Cost 359,414 310,643 317,310 313,504 299,051 290,295 260,678 5.49%
-
Net Worth 307,642 279,675 262,043 244,411 235,292 220,108 204,305 7.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 20,519 12,159 11,247 12,159 12,159 12,160 10,944 11.03%
Div Payout % 50.31% 40.90% 40.11% 62.67% 47.50% 47.01% 45.72% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 307,642 279,675 262,043 244,411 235,292 220,108 204,305 7.05%
NOSH 60,799 60,799 60,799 60,799 60,799 60,803 60,805 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.19% 8.74% 8.12% 5.83% 7.89% 8.18% 8.41% -
ROE 13.26% 10.63% 10.70% 7.94% 10.88% 11.75% 11.72% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 658.24 559.84 568.02 547.56 533.98 519.98 468.08 5.84%
EPS 67.09 48.90 46.12 31.92 42.11 42.55 39.37 9.28%
DPS 33.75 20.00 18.50 20.00 20.00 20.00 18.00 11.03%
NAPS 5.06 4.60 4.31 4.02 3.87 3.62 3.36 7.05%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 658.24 559.84 568.02 547.56 533.98 520.02 468.13 5.83%
EPS 67.09 48.90 46.12 31.92 42.11 42.55 39.37 9.28%
DPS 33.75 20.00 18.50 20.00 20.00 20.00 18.00 11.03%
NAPS 5.06 4.60 4.31 4.02 3.87 3.6203 3.3603 7.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 8.98 6.30 5.10 4.42 4.09 3.99 4.08 -
P/RPS 1.36 1.13 0.90 0.81 0.77 0.77 0.87 7.72%
P/EPS 13.39 12.88 11.06 13.85 9.71 9.38 10.36 4.36%
EY 7.47 7.76 9.04 7.22 10.30 10.66 9.65 -4.17%
DY 3.76 3.17 3.63 4.52 4.89 5.01 4.41 -2.62%
P/NAPS 1.77 1.37 1.18 1.10 1.06 1.10 1.21 6.53%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 18/05/15 28/05/14 28/05/13 24/05/12 31/05/11 25/05/10 -
Price 13.28 6.35 6.10 4.40 4.34 4.06 4.16 -
P/RPS 2.02 1.13 1.07 0.80 0.81 0.78 0.89 14.62%
P/EPS 19.80 12.98 13.23 13.79 10.31 9.54 10.57 11.01%
EY 5.05 7.70 7.56 7.25 9.70 10.48 9.46 -9.92%
DY 2.54 3.15 3.03 4.55 4.61 4.93 4.33 -8.49%
P/NAPS 2.62 1.38 1.42 1.09 1.12 1.12 1.24 13.26%

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