[AJI] YoY TTM 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- 19.45%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 331,118 318,740 311,076 273,501 238,638 207,824 184,828 10.19%
PBT 28,164 33,092 28,200 32,456 28,405 24,237 16,324 9.50%
Tax -7,344 -7,684 -6,508 -8,200 -5,439 -5,865 -2,762 17.68%
NP 20,820 25,408 21,692 24,256 22,966 18,372 13,562 7.39%
-
NP to SH 20,820 25,408 21,692 24,256 22,966 18,372 13,562 7.39%
-
Tax Rate 26.08% 23.22% 23.08% 25.26% 19.15% 24.20% 16.92% -
Total Cost 310,298 293,332 289,384 249,245 215,672 189,452 171,266 10.40%
-
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 12,159 12,153 10,932 10,345 9,123 6,080 5,473 14.21%
Div Payout % 58.40% 47.83% 50.40% 42.65% 39.72% 33.09% 40.36% -
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 60,799 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 6.29% 7.97% 6.97% 8.87% 9.62% 8.84% 7.34% -
ROE 8.67% 11.08% 10.11% 11.98% 12.50% 10.91% 8.71% -
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 544.61 524.22 511.74 449.95 392.29 341.78 303.84 10.20%
EPS 34.24 41.79 35.68 39.90 37.75 30.21 22.29 7.40%
DPS 20.00 20.00 18.00 17.00 15.00 10.00 9.00 14.22%
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 544.61 524.25 511.65 449.84 392.50 341.82 304.00 10.19%
EPS 34.24 41.79 35.68 39.90 37.77 30.22 22.31 7.39%
DPS 20.00 19.99 17.98 17.02 15.01 10.00 9.00 14.22%
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 0.76 0.76 0.79 0.76 0.62 0.69 0.66 2.37%
P/EPS 12.09 9.57 11.35 8.52 6.41 7.78 8.97 5.09%
EY 8.27 10.45 8.81 11.74 15.60 12.86 11.15 -4.85%
DY 4.83 5.00 4.44 5.00 6.20 4.26 4.50 1.18%
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 0.77 0.76 0.78 0.73 0.68 0.70 0.68 2.09%
P/EPS 12.21 9.57 11.21 8.27 7.10 7.91 9.28 4.67%
EY 8.19 10.45 8.92 12.09 14.09 12.64 10.77 -4.45%
DY 4.78 5.00 4.50 5.15 5.60 4.18 4.35 1.58%
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