[AJI] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 5.11%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 328,111 311,500 295,461 257,520 219,628 198,049 175,131 11.02%
PBT 30,950 31,061 33,344 26,845 27,934 19,309 10,545 19.63%
Tax -7,477 -5,980 -7,872 -6,894 -6,160 -3,736 -1,115 37.28%
NP 23,473 25,081 25,472 19,951 21,774 15,573 9,430 16.39%
-
NP to SH 23,473 25,081 25,472 19,951 21,774 15,573 9,430 16.39%
-
Tax Rate 24.16% 19.25% 23.61% 25.68% 22.05% 19.35% 10.57% -
Total Cost 304,638 286,419 269,989 237,569 197,854 182,476 165,701 10.67%
-
Net Worth 240,764 228,034 212,252 192,659 180,577 164,160 152,675 7.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12,159 12,153 10,932 10,345 9,123 6,080 5,473 14.21%
Div Payout % 51.80% 48.46% 42.92% 51.85% 41.90% 39.04% 58.05% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 240,764 228,034 212,252 192,659 180,577 164,160 152,675 7.87%
NOSH 60,799 60,809 60,817 60,775 60,800 60,799 60,826 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.15% 8.05% 8.62% 7.75% 9.91% 7.86% 5.38% -
ROE 9.75% 11.00% 12.00% 10.36% 12.06% 9.49% 6.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 539.67 512.26 485.82 423.72 361.23 325.74 287.92 11.02%
EPS 38.61 41.25 41.88 32.83 35.81 25.61 15.50 16.41%
DPS 20.00 20.00 18.00 17.00 15.00 10.00 9.00 14.22%
NAPS 3.96 3.75 3.49 3.17 2.97 2.70 2.51 7.88%
Adjusted Per Share Value based on latest NOSH - 60,775
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 539.67 512.34 485.96 423.56 361.24 325.74 288.05 11.02%
EPS 38.61 41.25 41.90 32.81 35.81 25.61 15.51 16.40%
DPS 20.00 19.99 17.98 17.02 15.01 10.00 9.00 14.22%
NAPS 3.96 3.7506 3.4911 3.1688 2.9701 2.70 2.5112 7.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.28 4.20 4.13 2.98 2.50 2.17 2.10 -
P/RPS 0.79 0.82 0.85 0.70 0.69 0.67 0.73 1.32%
P/EPS 11.09 10.18 9.86 9.08 6.98 8.47 13.55 -3.28%
EY 9.02 9.82 10.14 11.02 14.32 11.80 7.38 3.39%
DY 4.67 4.76 4.36 5.70 6.00 4.61 4.29 1.42%
P/NAPS 1.08 1.12 1.18 0.94 0.84 0.80 0.84 4.27%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 27/08/10 17/08/09 20/08/08 21/08/07 22/08/06 -
Price 4.61 4.04 3.99 3.18 2.65 2.16 2.09 -
P/RPS 0.85 0.79 0.82 0.75 0.73 0.66 0.73 2.56%
P/EPS 11.94 9.80 9.53 9.69 7.40 8.43 13.48 -1.99%
EY 8.37 10.21 10.50 10.32 13.51 11.86 7.42 2.02%
DY 4.34 4.95 4.51 5.35 5.66 4.63 4.31 0.11%
P/NAPS 1.16 1.08 1.14 1.00 0.89 0.80 0.83 5.73%

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