[AJI] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 13.88%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 93,975 88,460 88,519 86,592 84,021 77,686 68,796 5.33%
PBT 16,436 10,288 11,168 8,551 7,760 7,171 7,566 13.79%
Tax -4,054 -2,668 -2,893 -2,186 -2,011 -1,751 -1,605 16.69%
NP 12,382 7,620 8,275 6,365 5,749 5,420 5,961 12.95%
-
NP to SH 12,382 7,620 8,275 6,365 5,749 5,420 5,961 12.95%
-
Tax Rate 24.67% 25.93% 25.90% 25.56% 25.91% 24.42% 21.21% -
Total Cost 81,593 80,840 80,244 80,227 78,272 72,266 62,835 4.44%
-
Net Worth 290,011 266,907 250,491 237,116 233,399 208,435 189,170 7.37%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 290,011 266,907 250,491 237,116 233,399 208,435 189,170 7.37%
NOSH 60,799 60,799 60,799 60,799 60,781 60,768 60,826 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.18% 8.61% 9.35% 7.35% 6.84% 6.98% 8.66% -
ROE 4.27% 2.85% 3.30% 2.68% 2.46% 2.60% 3.15% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 154.57 145.50 145.59 142.42 138.24 127.84 113.10 5.34%
EPS 20.37 12.53 13.61 10.47 9.46 8.91 9.80 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.39 4.12 3.90 3.84 3.43 3.11 7.38%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 154.57 145.50 145.59 142.42 138.19 127.78 113.15 5.33%
EPS 20.37 12.53 13.61 10.47 9.46 8.91 9.80 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.39 4.12 3.90 3.8389 3.4283 3.1114 7.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.35 6.17 4.50 4.07 3.63 4.07 3.06 -
P/RPS 4.11 4.24 3.09 2.86 2.63 3.18 2.71 7.18%
P/EPS 31.18 49.23 33.06 38.88 38.38 45.63 31.22 -0.02%
EY 3.21 2.03 3.02 2.57 2.61 2.19 3.20 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 1.09 1.04 0.95 1.19 0.98 5.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 17/11/14 26/11/13 22/11/12 30/11/11 23/11/10 18/11/09 -
Price 6.40 5.94 4.44 4.10 3.80 4.22 3.22 -
P/RPS 4.14 4.08 3.05 2.88 2.75 3.30 2.85 6.41%
P/EPS 31.43 47.39 32.62 39.16 40.18 47.31 32.86 -0.73%
EY 3.18 2.11 3.07 2.55 2.49 2.11 3.04 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.08 1.05 0.99 1.23 1.04 4.31%

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