[AJI] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 59.79%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 80,727 80,291 79,386 72,661 61,785 53,763 48,074 9.01%
PBT 5,575 9,152 7,710 12,459 7,333 6,107 4,364 4.16%
Tax -2,560 -2,868 -1,424 -2,934 -1,757 -2,258 -1,292 12.06%
NP 3,015 6,284 6,286 9,525 5,576 3,849 3,072 -0.31%
-
NP to SH 3,015 6,284 6,286 9,525 5,576 3,849 3,072 -0.31%
-
Tax Rate 45.92% 31.34% 18.47% 23.55% 23.96% 36.97% 29.61% -
Total Cost 77,712 74,007 73,100 63,136 56,209 49,914 45,002 9.52%
-
Net Worth 240,156 229,226 214,580 202,413 183,711 168,431 155,729 7.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 240,156 229,226 214,580 202,413 183,711 168,431 155,729 7.47%
NOSH 60,799 60,802 60,787 60,784 60,831 60,805 60,831 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.73% 7.83% 7.92% 13.11% 9.02% 7.16% 6.39% -
ROE 1.26% 2.74% 2.93% 4.71% 3.04% 2.29% 1.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 132.78 132.05 130.60 119.54 101.57 88.42 79.03 9.02%
EPS 4.96 10.34 10.34 15.67 9.17 6.33 5.05 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.77 3.53 3.33 3.02 2.77 2.56 7.48%
Adjusted Per Share Value based on latest NOSH - 60,784
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 132.78 132.06 130.57 119.51 101.62 88.43 79.07 9.01%
EPS 4.96 10.34 10.34 15.67 9.17 6.33 5.05 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.7702 3.5293 3.3292 3.0216 2.7703 2.5614 7.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.14 4.00 4.05 3.40 2.42 2.35 2.00 -
P/RPS 3.12 3.03 3.10 2.84 2.38 2.66 2.53 3.55%
P/EPS 83.49 38.70 39.16 21.70 26.40 37.12 39.60 13.22%
EY 1.20 2.58 2.55 4.61 3.79 2.69 2.53 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.15 1.02 0.80 0.85 0.78 5.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 10/02/10 18/02/09 27/02/08 12/02/07 -
Price 4.18 4.00 4.00 3.30 2.68 2.39 2.07 -
P/RPS 3.15 3.03 3.06 2.76 2.64 2.70 2.62 3.11%
P/EPS 84.29 38.70 38.68 21.06 29.24 37.76 40.99 12.75%
EY 1.19 2.58 2.59 4.75 3.42 2.65 2.44 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.13 0.99 0.89 0.86 0.81 4.58%

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