[AJI] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -3.05%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 343,766 339,758 328,111 311,500 295,461 257,520 219,628 7.74%
PBT 37,480 31,685 30,950 31,061 33,344 26,845 27,934 5.01%
Tax -9,525 -9,559 -7,477 -5,980 -7,872 -6,894 -6,160 7.53%
NP 27,955 22,126 23,473 25,081 25,472 19,951 21,774 4.25%
-
NP to SH 27,955 22,126 23,473 25,081 25,472 19,951 21,774 4.25%
-
Tax Rate 25.41% 30.17% 24.16% 19.25% 23.61% 25.68% 22.05% -
Total Cost 315,811 317,632 304,638 286,419 269,989 237,569 197,854 8.10%
-
Net Worth 270,555 252,923 240,764 228,034 212,252 192,659 180,577 6.96%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 11,247 12,159 12,159 12,153 10,932 10,345 9,123 3.54%
Div Payout % 40.24% 54.96% 51.80% 48.46% 42.92% 51.85% 41.90% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 270,555 252,923 240,764 228,034 212,252 192,659 180,577 6.96%
NOSH 60,799 60,799 60,799 60,809 60,817 60,775 60,800 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.13% 6.51% 7.15% 8.05% 8.62% 7.75% 9.91% -
ROE 10.33% 8.75% 9.75% 11.00% 12.00% 10.36% 12.06% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 565.41 558.82 539.67 512.26 485.82 423.72 361.23 7.74%
EPS 45.98 36.39 38.61 41.25 41.88 32.83 35.81 4.25%
DPS 18.50 20.00 20.00 20.00 18.00 17.00 15.00 3.55%
NAPS 4.45 4.16 3.96 3.75 3.49 3.17 2.97 6.96%
Adjusted Per Share Value based on latest NOSH - 60,809
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 565.41 558.82 539.67 512.34 485.96 423.56 361.24 7.74%
EPS 45.98 36.39 38.61 41.25 41.90 32.81 35.81 4.25%
DPS 18.50 20.00 20.00 19.99 17.98 17.02 15.01 3.54%
NAPS 4.45 4.16 3.96 3.7506 3.4911 3.1688 2.9701 6.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.07 4.38 4.28 4.20 4.13 2.98 2.50 -
P/RPS 1.07 0.78 0.79 0.82 0.85 0.70 0.69 7.58%
P/EPS 13.20 12.04 11.09 10.18 9.86 9.08 6.98 11.19%
EY 7.57 8.31 9.02 9.82 10.14 11.02 14.32 -10.07%
DY 3.05 4.57 4.67 4.76 4.36 5.70 6.00 -10.65%
P/NAPS 1.36 1.05 1.08 1.12 1.18 0.94 0.84 8.35%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 17/08/09 20/08/08 -
Price 6.06 4.33 4.61 4.04 3.99 3.18 2.65 -
P/RPS 1.07 0.77 0.85 0.79 0.82 0.75 0.73 6.57%
P/EPS 13.18 11.90 11.94 9.80 9.53 9.69 7.40 10.09%
EY 7.59 8.40 8.37 10.21 10.50 10.32 13.51 -9.15%
DY 3.05 4.62 4.34 4.95 4.51 5.35 5.66 -9.78%
P/NAPS 1.36 1.04 1.16 1.08 1.14 1.00 0.89 7.31%

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