[AJI] YoY 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- -14.49%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,592 84,021 77,686 68,796 63,691 52,703 48,617 10.08%
PBT 8,551 7,760 7,171 7,566 7,081 7,836 4,651 10.67%
Tax -2,186 -2,011 -1,751 -1,605 -1,476 -1,696 -533 26.49%
NP 6,365 5,749 5,420 5,961 5,605 6,140 4,118 7.52%
-
NP to SH 6,365 5,749 5,420 5,961 5,605 6,140 4,118 7.52%
-
Tax Rate 25.56% 25.91% 24.42% 21.21% 20.84% 21.64% 11.46% -
Total Cost 80,227 78,272 72,266 62,835 58,086 46,563 44,499 10.31%
-
Net Worth 237,116 233,399 208,435 189,170 178,119 164,746 152,067 7.67%
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 237,116 233,399 208,435 189,170 178,119 164,746 152,067 7.67%
NOSH 60,799 60,781 60,768 60,826 60,791 60,792 60,827 -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 7.35% 6.84% 6.98% 8.66% 8.80% 11.65% 8.47% -
ROE 2.68% 2.46% 2.60% 3.15% 3.15% 3.73% 2.71% -
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 142.42 138.24 127.84 113.10 104.77 86.69 79.93 10.09%
EPS 10.47 9.46 8.91 9.80 9.22 10.10 6.77 7.53%
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 142.42 138.19 127.78 113.15 104.76 86.68 79.96 10.08%
EPS 10.47 9.46 8.91 9.80 9.22 10.10 6.77 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.8389 3.4283 3.1114 2.9297 2.7097 2.5012 7.67%
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 2.86 2.63 3.18 2.71 2.34 2.54 2.61 1.53%
P/EPS 38.88 38.38 45.63 31.22 26.57 21.78 30.87 3.91%
EY 2.57 2.61 2.19 3.20 3.76 4.59 3.24 -3.78%
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 2.88 2.75 3.30 2.85 2.15 2.54 2.50 2.38%
P/EPS 39.16 40.18 47.31 32.86 24.40 21.78 29.54 4.80%
EY 2.55 2.49 2.11 3.04 4.10 4.59 3.39 -4.63%
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