Highlights

[AJI] QoQ Quarter Result on 2012-06-30 [#1]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -4.48%    YoY -     -27.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 84,668 80,727 86,592 80,921 82,878 80,291 84,021 0.51%
  QoQ % 4.88% -6.77% 7.01% -2.36% 3.22% -4.44% -
  Horiz. % 100.77% 96.08% 103.06% 96.31% 98.64% 95.56% 100.00%
PBT 6,096 5,575 8,551 7,864 6,174 9,152 7,760 -14.85%
  QoQ % 9.35% -34.80% 8.74% 27.37% -32.54% 17.94% -
  Horiz. % 78.56% 71.84% 110.19% 101.34% 79.56% 117.94% 100.00%
Tax -1,661 -2,560 -2,186 -2,275 -323 -2,868 -2,011 -11.96%
  QoQ % 35.12% -17.11% 3.91% -604.33% 88.74% -42.62% -
  Horiz. % 82.60% 127.30% 108.70% 113.13% 16.06% 142.62% 100.00%
NP 4,435 3,015 6,365 5,589 5,851 6,284 5,749 -15.87%
  QoQ % 47.10% -52.63% 13.88% -4.48% -6.89% 9.31% -
  Horiz. % 77.14% 52.44% 110.71% 97.22% 101.77% 109.31% 100.00%
NP to SH 4,435 3,015 6,365 5,589 5,851 6,284 5,749 -15.87%
  QoQ % 47.10% -52.63% 13.88% -4.48% -6.89% 9.31% -
  Horiz. % 77.14% 52.44% 110.71% 97.22% 101.77% 109.31% 100.00%
Tax Rate 27.25 % 45.92 % 25.56 % 28.93 % 5.23 % 31.34 % 25.91 % 3.42%
  QoQ % -40.66% 79.66% -11.65% 453.15% -83.31% 20.96% -
  Horiz. % 105.17% 177.23% 98.65% 111.66% 20.19% 120.96% 100.00%
Total Cost 80,233 77,712 80,227 75,332 77,027 74,007 78,272 1.66%
  QoQ % 3.24% -3.13% 6.50% -2.20% 4.08% -5.45% -
  Horiz. % 102.51% 99.28% 102.50% 96.24% 98.41% 94.55% 100.00%
Net Worth 244,411 240,156 237,116 240,764 235,292 229,226 233,399 3.12%
  QoQ % 1.77% 1.28% -1.52% 2.33% 2.65% -1.79% -
  Horiz. % 104.72% 102.89% 101.59% 103.16% 100.81% 98.21% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,159 - - - 12,159 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 274.18 % - % - % - % 207.82 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.93% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 244,411 240,156 237,116 240,764 235,292 229,226 233,399 3.12%
  QoQ % 1.77% 1.28% -1.52% 2.33% 2.65% -1.79% -
  Horiz. % 104.72% 102.89% 101.59% 103.16% 100.81% 98.21% 100.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,802 60,781 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.04% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.04% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.24 % 3.73 % 7.35 % 6.91 % 7.06 % 7.83 % 6.84 % -16.26%
  QoQ % 40.48% -49.25% 6.37% -2.12% -9.83% 14.47% -
  Horiz. % 76.61% 54.53% 107.46% 101.02% 103.22% 114.47% 100.00%
ROE 1.81 % 1.26 % 2.68 % 2.32 % 2.49 % 2.74 % 2.46 % -18.48%
  QoQ % 43.65% -52.99% 15.52% -6.83% -9.12% 11.38% -
  Horiz. % 73.58% 51.22% 108.94% 94.31% 101.22% 111.38% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 139.26 132.78 142.42 133.10 136.31 132.05 138.24 0.49%
  QoQ % 4.88% -6.77% 7.00% -2.35% 3.23% -4.48% -
  Horiz. % 100.74% 96.05% 103.02% 96.28% 98.60% 95.52% 100.00%
EPS 7.29 4.96 10.47 9.19 9.62 10.34 9.46 -15.93%
  QoQ % 46.98% -52.63% 13.93% -4.47% -6.96% 9.30% -
  Horiz. % 77.06% 52.43% 110.68% 97.15% 101.69% 109.30% 100.00%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.0200 3.9500 3.9000 3.9600 3.8700 3.7700 3.8400 3.10%
  QoQ % 1.77% 1.28% -1.52% 2.33% 2.65% -1.82% -
  Horiz. % 104.69% 102.86% 101.56% 103.12% 100.78% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 139.26 132.78 142.42 133.10 136.31 132.06 138.19 0.52%
  QoQ % 4.88% -6.77% 7.00% -2.35% 3.22% -4.44% -
  Horiz. % 100.77% 96.09% 103.06% 96.32% 98.64% 95.56% 100.00%
EPS 7.29 4.96 10.47 9.19 9.62 10.34 9.46 -15.93%
  QoQ % 46.98% -52.63% 13.93% -4.47% -6.96% 9.30% -
  Horiz. % 77.06% 52.43% 110.68% 97.15% 101.69% 109.30% 100.00%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.0200 3.9500 3.9000 3.9600 3.8700 3.7702 3.8389 3.12%
  QoQ % 1.77% 1.28% -1.52% 2.33% 2.65% -1.79% -
  Horiz. % 104.72% 102.89% 101.59% 103.15% 100.81% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.4200 4.1400 4.0700 4.2800 4.0900 4.0000 3.6300 -
P/RPS 3.17 3.12 2.86 3.22 3.00 3.03 2.63 13.25%
  QoQ % 1.60% 9.09% -11.18% 7.33% -0.99% 15.21% -
  Horiz. % 120.53% 118.63% 108.75% 122.43% 114.07% 115.21% 100.00%
P/EPS 60.59 83.49 38.88 46.56 42.50 38.70 38.38 35.54%
  QoQ % -27.43% 114.74% -16.49% 9.55% 9.82% 0.83% -
  Horiz. % 157.87% 217.54% 101.30% 121.31% 110.73% 100.83% 100.00%
EY 1.65 1.20 2.57 2.15 2.35 2.58 2.61 -26.32%
  QoQ % 37.50% -53.31% 19.53% -8.51% -8.91% -1.15% -
  Horiz. % 63.22% 45.98% 98.47% 82.38% 90.04% 98.85% 100.00%
DY 4.52 0.00 0.00 0.00 4.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.43% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.10 1.05 1.04 1.08 1.06 1.06 0.95 10.26%
  QoQ % 4.76% 0.96% -3.70% 1.89% 0.00% 11.58% -
  Horiz. % 115.79% 110.53% 109.47% 113.68% 111.58% 111.58% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 -
Price 4.4000 4.1800 4.1000 4.6100 4.3400 4.0000 3.8000 -
P/RPS 3.16 3.15 2.88 3.46 3.18 3.03 2.75 9.70%
  QoQ % 0.32% 9.37% -16.76% 8.81% 4.95% 10.18% -
  Horiz. % 114.91% 114.55% 104.73% 125.82% 115.64% 110.18% 100.00%
P/EPS 60.32 84.29 39.16 50.15 45.10 38.70 40.18 31.08%
  QoQ % -28.44% 115.25% -21.91% 11.20% 16.54% -3.68% -
  Horiz. % 150.12% 209.78% 97.46% 124.81% 112.24% 96.32% 100.00%
EY 1.66 1.19 2.55 1.99 2.22 2.58 2.49 -23.67%
  QoQ % 39.50% -53.33% 28.14% -10.36% -13.95% 3.61% -
  Horiz. % 66.67% 47.79% 102.41% 79.92% 89.16% 103.61% 100.00%
DY 4.55 0.00 0.00 0.00 4.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.70% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.09 1.06 1.05 1.16 1.12 1.06 0.99 6.62%
  QoQ % 2.83% 0.95% -9.48% 3.57% 5.66% 7.07% -
  Horiz. % 110.10% 107.07% 106.06% 117.17% 113.13% 107.07% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers