[AJI] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 73.65%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 248,240 241,774 239,199 212,740 183,078 159,902 142,707 9.65%
PBT 21,990 27,346 26,194 28,870 22,091 20,868 13,985 7.82%
Tax -7,021 -7,596 -5,984 -6,413 -4,818 -5,712 -2,207 21.25%
NP 14,969 19,750 20,210 22,457 17,273 15,156 11,778 4.07%
-
NP to SH 14,969 19,750 20,210 22,457 17,273 15,156 11,778 4.07%
-
Tax Rate 31.93% 27.78% 22.84% 22.21% 21.81% 27.37% 15.78% -
Total Cost 233,271 222,024 218,989 190,283 165,805 144,746 130,929 10.09%
-
Net Worth 240,156 229,211 214,607 202,441 183,639 168,399 155,661 7.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 240,156 229,211 214,607 202,441 183,639 168,399 155,661 7.48%
NOSH 60,799 60,798 60,795 60,793 60,807 60,794 60,805 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.03% 8.17% 8.45% 10.56% 9.43% 9.48% 8.25% -
ROE 6.23% 8.62% 9.42% 11.09% 9.41% 9.00% 7.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 408.30 397.66 393.45 349.94 301.08 263.02 234.69 9.65%
EPS 24.62 32.48 33.24 36.94 28.41 24.93 19.37 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.77 3.53 3.33 3.02 2.77 2.56 7.48%
Adjusted Per Share Value based on latest NOSH - 60,784
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 408.30 397.66 393.43 349.91 301.12 263.00 234.72 9.65%
EPS 24.62 32.48 33.24 36.94 28.41 24.93 19.37 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.77 3.5298 3.3297 3.0204 2.7698 2.5603 7.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.14 4.00 4.05 3.40 2.42 2.35 2.00 -
P/RPS 1.01 1.01 1.03 0.97 0.80 0.89 0.85 2.91%
P/EPS 16.82 12.31 12.18 9.20 8.52 9.43 10.33 8.45%
EY 5.95 8.12 8.21 10.86 11.74 10.61 9.69 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.15 1.02 0.80 0.85 0.78 5.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 10/02/10 18/02/09 27/02/08 12/02/07 -
Price 4.18 4.00 4.00 3.30 2.68 2.39 2.07 -
P/RPS 1.02 1.01 1.02 0.94 0.89 0.91 0.88 2.48%
P/EPS 16.98 12.31 12.03 8.93 9.43 9.59 10.69 8.00%
EY 5.89 8.12 8.31 11.19 10.60 10.43 9.36 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.13 0.99 0.89 0.86 0.81 4.58%

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