[AJI] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -25.48%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 88,460 88,519 86,592 84,021 77,686 68,796 63,691 5.62%
PBT 10,288 11,168 8,551 7,760 7,171 7,566 7,081 6.42%
Tax -2,668 -2,893 -2,186 -2,011 -1,751 -1,605 -1,476 10.36%
NP 7,620 8,275 6,365 5,749 5,420 5,961 5,605 5.24%
-
NP to SH 7,620 8,275 6,365 5,749 5,420 5,961 5,605 5.24%
-
Tax Rate 25.93% 25.90% 25.56% 25.91% 24.42% 21.21% 20.84% -
Total Cost 80,840 80,244 80,227 78,272 72,266 62,835 58,086 5.66%
-
Net Worth 266,907 250,491 237,116 233,399 208,435 189,170 178,119 6.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 266,907 250,491 237,116 233,399 208,435 189,170 178,119 6.96%
NOSH 60,799 60,799 60,799 60,781 60,768 60,826 60,791 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.61% 9.35% 7.35% 6.84% 6.98% 8.66% 8.80% -
ROE 2.85% 3.30% 2.68% 2.46% 2.60% 3.15% 3.15% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 145.50 145.59 142.42 138.24 127.84 113.10 104.77 5.62%
EPS 12.53 13.61 10.47 9.46 8.91 9.80 9.22 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.12 3.90 3.84 3.43 3.11 2.93 6.96%
Adjusted Per Share Value based on latest NOSH - 60,781
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 145.50 145.59 142.42 138.19 127.78 113.15 104.76 5.62%
EPS 12.53 13.61 10.47 9.46 8.91 9.80 9.22 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.12 3.90 3.8389 3.4283 3.1114 2.9297 6.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.17 4.50 4.07 3.63 4.07 3.06 2.45 -
P/RPS 4.24 3.09 2.86 2.63 3.18 2.71 2.34 10.40%
P/EPS 49.23 33.06 38.88 38.38 45.63 31.22 26.57 10.82%
EY 2.03 3.02 2.57 2.61 2.19 3.20 3.76 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.09 1.04 0.95 1.19 0.98 0.84 9.01%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 26/11/13 22/11/12 30/11/11 23/11/10 18/11/09 18/11/08 -
Price 5.94 4.44 4.10 3.80 4.22 3.22 2.25 -
P/RPS 4.08 3.05 2.88 2.75 3.30 2.85 2.15 11.26%
P/EPS 47.39 32.62 39.16 40.18 47.31 32.86 24.40 11.69%
EY 2.11 3.07 2.55 2.49 2.11 3.04 4.10 -10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.08 1.05 0.99 1.23 1.04 0.77 9.80%

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