Highlights

[AJI] YoY Quarter Result on 2010-12-31 [#3]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     15.98%    YoY -     -34.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 81,470 80,727 80,291 79,386 72,661 61,785 53,763 7.17%
  YoY % 0.92% 0.54% 1.14% 9.26% 17.60% 14.92% -
  Horiz. % 151.54% 150.15% 149.34% 147.66% 135.15% 114.92% 100.00%
PBT 8,575 5,575 9,152 7,710 12,459 7,333 6,107 5.81%
  YoY % 53.81% -39.08% 18.70% -38.12% 69.90% 20.08% -
  Horiz. % 140.41% 91.29% 149.86% 126.25% 204.01% 120.08% 100.00%
Tax -2,402 -2,560 -2,868 -1,424 -2,934 -1,757 -2,258 1.03%
  YoY % 6.17% 10.74% -101.40% 51.47% -66.99% 22.19% -
  Horiz. % 106.38% 113.37% 127.02% 63.06% 129.94% 77.81% 100.00%
NP 6,173 3,015 6,284 6,286 9,525 5,576 3,849 8.18%
  YoY % 104.74% -52.02% -0.03% -34.01% 70.82% 44.87% -
  Horiz. % 160.38% 78.33% 163.26% 163.32% 247.47% 144.87% 100.00%
NP to SH 6,173 3,015 6,284 6,286 9,525 5,576 3,849 8.18%
  YoY % 104.74% -52.02% -0.03% -34.01% 70.82% 44.87% -
  Horiz. % 160.38% 78.33% 163.26% 163.32% 247.47% 144.87% 100.00%
Tax Rate 28.01 % 45.92 % 31.34 % 18.47 % 23.55 % 23.96 % 36.97 % -4.52%
  YoY % -39.00% 46.52% 69.68% -21.57% -1.71% -35.19% -
  Horiz. % 75.76% 124.21% 84.77% 49.96% 63.70% 64.81% 100.00%
Total Cost 75,297 77,712 74,007 73,100 63,136 56,209 49,914 7.09%
  YoY % -3.11% 5.01% 1.24% 15.78% 12.32% 12.61% -
  Horiz. % 150.85% 155.69% 148.27% 146.45% 126.49% 112.61% 100.00%
Net Worth 255,963 240,156 229,226 214,580 202,413 183,711 168,431 7.22%
  YoY % 6.58% 4.77% 6.83% 6.01% 10.18% 9.07% -
  Horiz. % 151.97% 142.58% 136.09% 127.40% 120.18% 109.07% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 255,963 240,156 229,226 214,580 202,413 183,711 168,431 7.22%
  YoY % 6.58% 4.77% 6.83% 6.01% 10.18% 9.07% -
  Horiz. % 151.97% 142.58% 136.09% 127.40% 120.18% 109.07% 100.00%
NOSH 60,799 60,799 60,802 60,787 60,784 60,831 60,805 -0.00%
  YoY % 0.00% -0.01% 0.02% 0.00% -0.08% 0.04% -
  Horiz. % 99.99% 99.99% 100.00% 99.97% 99.97% 100.04% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.58 % 3.73 % 7.83 % 7.92 % 13.11 % 9.02 % 7.16 % 0.95%
  YoY % 103.22% -52.36% -1.14% -39.59% 45.34% 25.98% -
  Horiz. % 105.87% 52.09% 109.36% 110.61% 183.10% 125.98% 100.00%
ROE 2.41 % 1.26 % 2.74 % 2.93 % 4.71 % 3.04 % 2.29 % 0.85%
  YoY % 91.27% -54.01% -6.48% -37.79% 54.93% 32.75% -
  Horiz. % 105.24% 55.02% 119.65% 127.95% 205.68% 132.75% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 134.00 132.78 132.05 130.60 119.54 101.57 88.42 7.17%
  YoY % 0.92% 0.55% 1.11% 9.25% 17.69% 14.87% -
  Horiz. % 151.55% 150.17% 149.34% 147.70% 135.20% 114.87% 100.00%
EPS 10.15 4.96 10.34 10.34 15.67 9.17 6.33 8.18%
  YoY % 104.64% -52.03% 0.00% -34.01% 70.88% 44.87% -
  Horiz. % 160.35% 78.36% 163.35% 163.35% 247.55% 144.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.2100 3.9500 3.7700 3.5300 3.3300 3.0200 2.7700 7.22%
  YoY % 6.58% 4.77% 6.80% 6.01% 10.26% 9.03% -
  Horiz. % 151.99% 142.60% 136.10% 127.44% 120.22% 109.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 134.00 132.78 132.06 130.57 119.51 101.62 88.43 7.17%
  YoY % 0.92% 0.55% 1.14% 9.25% 17.60% 14.92% -
  Horiz. % 151.53% 150.15% 149.34% 147.65% 135.15% 114.92% 100.00%
EPS 10.15 4.96 10.34 10.34 15.67 9.17 6.33 8.18%
  YoY % 104.64% -52.03% 0.00% -34.01% 70.88% 44.87% -
  Horiz. % 160.35% 78.36% 163.35% 163.35% 247.55% 144.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.2100 3.9500 3.7702 3.5293 3.3292 3.0216 2.7703 7.22%
  YoY % 6.58% 4.77% 6.83% 6.01% 10.18% 9.07% -
  Horiz. % 151.97% 142.58% 136.09% 127.40% 120.17% 109.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.9300 4.1400 4.0000 4.0500 3.4000 2.4200 2.3500 -
P/RPS 3.68 3.12 3.03 3.10 2.84 2.38 2.66 5.55%
  YoY % 17.95% 2.97% -2.26% 9.15% 19.33% -10.53% -
  Horiz. % 138.35% 117.29% 113.91% 116.54% 106.77% 89.47% 100.00%
P/EPS 48.56 83.49 38.70 39.16 21.70 26.40 37.12 4.57%
  YoY % -41.84% 115.74% -1.17% 80.46% -17.80% -28.88% -
  Horiz. % 130.82% 224.92% 104.26% 105.50% 58.46% 71.12% 100.00%
EY 2.06 1.20 2.58 2.55 4.61 3.79 2.69 -4.35%
  YoY % 71.67% -53.49% 1.18% -44.69% 21.64% 40.89% -
  Horiz. % 76.58% 44.61% 95.91% 94.80% 171.38% 140.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.05 1.06 1.15 1.02 0.80 0.85 5.46%
  YoY % 11.43% -0.94% -7.83% 12.75% 27.50% -5.88% -
  Horiz. % 137.65% 123.53% 124.71% 135.29% 120.00% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 27/02/13 23/02/12 24/02/11 10/02/10 18/02/09 27/02/08 -
Price 5.0000 4.1800 4.0000 4.0000 3.3000 2.6800 2.3900 -
P/RPS 3.73 3.15 3.03 3.06 2.76 2.64 2.70 5.53%
  YoY % 18.41% 3.96% -0.98% 10.87% 4.55% -2.22% -
  Horiz. % 138.15% 116.67% 112.22% 113.33% 102.22% 97.78% 100.00%
P/EPS 49.25 84.29 38.70 38.68 21.06 29.24 37.76 4.52%
  YoY % -41.57% 117.80% 0.05% 83.67% -27.98% -22.56% -
  Horiz. % 130.43% 223.23% 102.49% 102.44% 55.77% 77.44% 100.00%
EY 2.03 1.19 2.58 2.59 4.75 3.42 2.65 -4.34%
  YoY % 70.59% -53.88% -0.39% -45.47% 38.89% 29.06% -
  Horiz. % 76.60% 44.91% 97.36% 97.74% 179.25% 129.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.06 1.06 1.13 0.99 0.89 0.86 5.56%
  YoY % 12.26% 0.00% -6.19% 14.14% 11.24% 3.49% -
  Horiz. % 138.37% 123.26% 123.26% 131.40% 115.12% 103.49% 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