[AJI] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 37.22%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 304,989 289,961 259,313 257,760 248,240 241,774 239,199 4.12%
PBT 50,397 45,547 32,407 31,206 21,990 27,346 26,194 11.51%
Tax -11,890 -11,353 -8,360 -8,447 -7,021 -7,596 -5,984 12.11%
NP 38,507 34,194 24,047 22,759 14,969 19,750 20,210 11.33%
-
NP to SH 38,507 34,194 24,047 22,759 14,969 19,750 20,210 11.33%
-
Tax Rate 23.59% 24.93% 25.80% 27.07% 31.93% 27.78% 22.84% -
Total Cost 266,482 255,767 235,266 235,001 233,271 222,024 218,989 3.32%
-
Net Worth 325,882 301,563 274,811 255,963 240,156 229,211 214,607 7.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 325,882 301,563 274,811 255,963 240,156 229,211 214,607 7.20%
NOSH 60,799 60,799 60,799 60,799 60,799 60,798 60,795 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.63% 11.79% 9.27% 8.83% 6.03% 8.17% 8.45% -
ROE 11.82% 11.34% 8.75% 8.89% 6.23% 8.62% 9.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 501.63 476.92 426.51 423.95 408.30 397.66 393.45 4.12%
EPS 63.34 56.24 39.55 37.43 24.62 32.48 33.24 11.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.36 4.96 4.52 4.21 3.95 3.77 3.53 7.20%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 501.63 476.92 426.51 423.95 408.30 397.66 393.43 4.12%
EPS 63.34 56.24 39.55 37.43 24.62 32.48 33.24 11.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.36 4.96 4.52 4.21 3.95 3.77 3.5298 7.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 13.88 8.85 5.50 4.93 4.14 4.00 4.05 -
P/RPS 2.77 1.86 1.29 1.16 1.01 1.01 1.03 17.90%
P/EPS 21.92 15.74 13.91 13.17 16.82 12.31 12.18 10.27%
EY 4.56 6.35 7.19 7.59 5.95 8.12 8.21 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.78 1.22 1.17 1.05 1.06 1.15 14.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 23/02/12 24/02/11 -
Price 14.50 9.15 5.70 5.00 4.18 4.00 4.00 -
P/RPS 2.89 1.92 1.34 1.18 1.02 1.01 1.02 18.93%
P/EPS 22.89 16.27 14.41 13.36 16.98 12.31 12.03 11.30%
EY 4.37 6.15 6.94 7.49 5.89 8.12 8.31 -10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.84 1.26 1.19 1.06 1.06 1.13 15.67%

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