[AJI] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -25.4%
YoY- 104.74%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 106,970 100,468 84,667 81,470 80,727 80,291 79,386 5.09%
PBT 17,139 15,438 10,772 8,575 5,575 9,152 7,710 14.22%
Tax -3,601 -3,923 -2,570 -2,402 -2,560 -2,868 -1,424 16.70%
NP 13,538 11,515 8,202 6,173 3,015 6,284 6,286 13.62%
-
NP to SH 13,538 11,515 8,202 6,173 3,015 6,284 6,286 13.62%
-
Tax Rate 21.01% 25.41% 23.86% 28.01% 45.92% 31.34% 18.47% -
Total Cost 93,432 88,953 76,465 75,297 77,712 74,007 73,100 4.17%
-
Net Worth 325,882 301,563 274,811 255,963 240,156 229,226 214,580 7.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 325,882 301,563 274,811 255,963 240,156 229,226 214,580 7.20%
NOSH 60,799 60,799 60,799 60,799 60,799 60,802 60,787 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.66% 11.46% 9.69% 7.58% 3.73% 7.83% 7.92% -
ROE 4.15% 3.82% 2.98% 2.41% 1.26% 2.74% 2.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 175.94 165.25 139.26 134.00 132.78 132.05 130.60 5.08%
EPS 22.27 18.94 13.49 10.15 4.96 10.34 10.34 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.36 4.96 4.52 4.21 3.95 3.77 3.53 7.20%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 175.94 165.25 139.26 134.00 132.78 132.06 130.57 5.09%
EPS 22.27 18.94 13.49 10.15 4.96 10.34 10.34 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.36 4.96 4.52 4.21 3.95 3.7702 3.5293 7.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 13.88 8.85 5.50 4.93 4.14 4.00 4.05 -
P/RPS 7.89 5.36 3.95 3.68 3.12 3.03 3.10 16.83%
P/EPS 62.33 46.73 40.77 48.56 83.49 38.70 39.16 8.04%
EY 1.60 2.14 2.45 2.06 1.20 2.58 2.55 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.78 1.22 1.17 1.05 1.06 1.15 14.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 23/02/12 24/02/11 -
Price 14.50 9.15 5.70 5.00 4.18 4.00 4.00 -
P/RPS 8.24 5.54 4.09 3.73 3.15 3.03 3.06 17.93%
P/EPS 65.12 48.31 42.25 49.25 84.29 38.70 38.68 9.06%
EY 1.54 2.07 2.37 2.03 1.19 2.58 2.59 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.84 1.26 1.19 1.06 1.06 1.13 15.67%

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