[AJI] YoY TTM 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- 13.14%
YoY- 30.61%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 415,229 371,024 346,904 342,428 331,118 318,740 311,076 4.92%
PBT 58,791 53,736 38,797 37,302 28,164 33,092 28,200 13.01%
Tax -13,691 -13,856 -9,468 -10,108 -7,344 -7,684 -6,508 13.18%
NP 45,100 39,880 29,329 27,194 20,820 25,408 21,692 12.96%
-
NP to SH 45,100 39,880 29,329 27,194 20,820 25,408 21,692 12.96%
-
Tax Rate 23.29% 25.79% 24.40% 27.10% 26.08% 23.22% 23.08% -
Total Cost 370,129 331,144 317,575 315,234 310,298 293,332 289,384 4.18%
-
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 20,519 12,159 11,247 12,159 12,159 12,153 10,932 11.05%
Div Payout % 45.50% 30.49% 38.35% 44.72% 58.40% 47.83% 50.40% -
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 60,799 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 10.86% 10.75% 8.45% 7.94% 6.29% 7.97% 6.97% -
ROE 13.84% 13.22% 10.67% 10.62% 8.67% 11.08% 10.11% -
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 682.95 610.25 570.58 563.21 544.61 524.22 511.74 4.92%
EPS 74.18 65.59 48.24 44.73 34.24 41.79 35.68 12.96%
DPS 33.75 20.00 18.50 20.00 20.00 20.00 18.00 11.03%
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 682.95 610.25 570.58 563.21 544.61 524.25 511.65 4.92%
EPS 74.18 65.59 48.24 44.73 34.24 41.79 35.68 12.96%
DPS 33.75 20.00 18.50 20.00 20.00 19.99 17.98 11.05%
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 2.03 1.45 0.96 0.88 0.76 0.76 0.79 17.01%
P/EPS 18.71 13.49 11.40 11.02 12.09 9.57 11.35 8.67%
EY 5.34 7.41 8.77 9.07 8.27 10.45 8.81 -7.99%
DY 2.43 2.26 3.36 4.06 4.83 5.00 4.44 -9.54%
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 2.12 1.50 1.00 0.89 0.77 0.76 0.78 18.11%
P/EPS 19.55 13.95 11.82 11.18 12.21 9.57 11.21 9.70%
EY 5.12 7.17 8.46 8.95 8.19 10.45 8.92 -8.82%
DY 2.33 2.19 3.25 4.00 4.78 5.00 4.50 -10.38%
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