[AJI] YoY Cumulative 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- 85.51%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 167,513 161,483 159,813 140,079 121,293 106,139 94,633 9.97%
PBT 16,418 18,192 18,484 16,411 14,668 14,762 9,005 10.51%
Tax -4,461 -4,728 -4,560 -3,479 -3,061 -3,454 -915 30.18%
NP 11,957 13,464 13,924 12,932 11,607 11,308 8,090 6.72%
-
NP to SH 11,957 13,464 13,924 12,932 11,607 11,308 8,090 6.72%
-
Tax Rate 27.17% 25.99% 24.67% 21.20% 20.87% 23.40% 10.16% -
Total Cost 155,556 148,019 145,889 127,147 109,686 94,831 86,543 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 5.04% 5.77% 6.68% 6.84% 6.52% 6.86% 5.32% -
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 275.52 265.61 262.86 230.40 199.49 174.58 155.69 9.97%
EPS 19.67 22.15 22.90 21.27 19.09 18.60 13.31 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 275.52 265.60 262.85 230.40 199.50 174.57 155.65 9.97%
EPS 19.67 22.15 22.90 21.27 19.09 18.60 13.31 6.71%
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 1.48 1.37 1.55 1.33 1.23 1.26 1.34 1.66%
P/EPS 20.70 16.39 17.77 14.39 12.83 11.83 15.70 4.71%
EY 4.83 6.10 5.63 6.95 7.79 8.45 6.37 -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 1.49 1.43 1.61 1.40 1.13 1.26 1.28 2.56%
P/EPS 20.85 17.16 18.43 15.14 11.79 11.83 15.03 5.60%
EY 4.80 5.83 5.43 6.61 8.48 8.45 6.66 -5.30%
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