[AJI] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 87.4%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 98,715 95,518 86,186 87,771 80,921 77,462 82,127 3.11%
PBT 17,317 13,673 11,347 11,463 7,864 10,432 11,313 7.34%
Tax -4,361 -3,376 -3,122 -3,152 -2,275 -2,717 -2,809 7.59%
NP 12,956 10,297 8,225 8,311 5,589 7,715 8,504 7.26%
-
NP to SH 12,956 10,297 8,225 8,311 5,589 7,715 8,504 7.26%
-
Tax Rate 25.18% 24.69% 27.51% 27.50% 28.93% 26.04% 24.83% -
Total Cost 85,759 85,221 77,961 79,460 75,332 69,747 73,623 2.57%
-
Net Worth 321,018 290,011 270,555 252,923 240,764 228,034 212,252 7.13%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 321,018 290,011 270,555 252,923 240,764 228,034 212,252 7.13%
NOSH 60,799 60,799 60,799 60,799 60,799 60,809 60,817 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.12% 10.78% 9.54% 9.47% 6.91% 9.96% 10.35% -
ROE 4.04% 3.55% 3.04% 3.29% 2.32% 3.38% 4.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 162.36 157.10 141.76 144.36 133.10 127.39 135.04 3.11%
EPS 21.31 16.94 13.53 13.67 9.19 12.69 13.99 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 4.77 4.45 4.16 3.96 3.75 3.49 7.13%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 162.36 157.10 141.76 144.36 133.10 127.41 135.08 3.11%
EPS 21.31 16.94 13.53 13.67 9.19 12.69 13.99 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 4.77 4.45 4.16 3.96 3.7506 3.4911 7.13%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 12.52 6.14 6.07 4.38 4.28 4.20 4.13 -
P/RPS 7.71 3.91 4.28 3.03 3.22 3.30 3.06 16.63%
P/EPS 58.75 36.25 44.87 32.04 46.56 33.10 29.54 12.12%
EY 1.70 2.76 2.23 3.12 2.15 3.02 3.39 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.29 1.36 1.05 1.08 1.12 1.18 12.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 -
Price 14.20 5.65 6.06 4.33 4.61 4.04 3.99 -
P/RPS 8.75 3.60 4.27 3.00 3.46 3.17 2.95 19.84%
P/EPS 66.64 33.36 44.80 31.68 50.15 31.84 28.54 15.16%
EY 1.50 3.00 2.23 3.16 1.99 3.14 3.50 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.18 1.36 1.04 1.16 1.08 1.14 15.36%

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