[AJI] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -0.43%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 99,304 93,975 88,460 88,519 86,592 84,021 77,686 4.17%
PBT 15,941 16,436 10,288 11,168 8,551 7,760 7,171 14.22%
Tax -3,928 -4,054 -2,668 -2,893 -2,186 -2,011 -1,751 14.40%
NP 12,013 12,382 7,620 8,275 6,365 5,749 5,420 14.17%
-
NP to SH 12,013 12,382 7,620 8,275 6,365 5,749 5,420 14.17%
-
Tax Rate 24.64% 24.67% 25.93% 25.90% 25.56% 25.91% 24.42% -
Total Cost 87,291 81,593 80,840 80,244 80,227 78,272 72,266 3.19%
-
Net Worth 313,114 290,011 266,907 250,491 237,116 233,399 208,435 7.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 313,114 290,011 266,907 250,491 237,116 233,399 208,435 7.01%
NOSH 60,799 60,799 60,799 60,799 60,799 60,781 60,768 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.10% 13.18% 8.61% 9.35% 7.35% 6.84% 6.98% -
ROE 3.84% 4.27% 2.85% 3.30% 2.68% 2.46% 2.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 163.33 154.57 145.50 145.59 142.42 138.24 127.84 4.16%
EPS 19.76 20.37 12.53 13.61 10.47 9.46 8.91 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.77 4.39 4.12 3.90 3.84 3.43 7.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 163.33 154.57 145.50 145.59 142.42 138.19 127.78 4.17%
EPS 19.76 20.37 12.53 13.61 10.47 9.46 8.91 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.77 4.39 4.12 3.90 3.8389 3.4283 7.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 13.30 6.35 6.17 4.50 4.07 3.63 4.07 -
P/RPS 8.14 4.11 4.24 3.09 2.86 2.63 3.18 16.94%
P/EPS 67.31 31.18 49.23 33.06 38.88 38.38 45.63 6.68%
EY 1.49 3.21 2.03 3.02 2.57 2.61 2.19 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.33 1.41 1.09 1.04 0.95 1.19 13.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 17/11/14 26/11/13 22/11/12 30/11/11 23/11/10 -
Price 13.20 6.40 5.94 4.44 4.10 3.80 4.22 -
P/RPS 8.08 4.14 4.08 3.05 2.88 2.75 3.30 16.07%
P/EPS 66.81 31.43 47.39 32.62 39.16 40.18 47.31 5.91%
EY 1.50 3.18 2.11 3.07 2.55 2.49 2.11 -5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.34 1.35 1.08 1.05 0.99 1.23 12.98%

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