Highlights

[AJI] YoY Quarter Result on 2012-12-31 [#3]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -52.63%    YoY -     -52.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 100,468 84,667 81,470 80,727 80,291 79,386 72,661 5.55%
  YoY % 18.66% 3.92% 0.92% 0.54% 1.14% 9.26% -
  Horiz. % 138.27% 116.52% 112.12% 111.10% 110.50% 109.26% 100.00%
PBT 15,438 10,772 8,575 5,575 9,152 7,710 12,459 3.64%
  YoY % 43.32% 25.62% 53.81% -39.08% 18.70% -38.12% -
  Horiz. % 123.91% 86.46% 68.83% 44.75% 73.46% 61.88% 100.00%
Tax -3,923 -2,570 -2,402 -2,560 -2,868 -1,424 -2,934 4.96%
  YoY % -52.65% -6.99% 6.17% 10.74% -101.40% 51.47% -
  Horiz. % 133.71% 87.59% 81.87% 87.25% 97.75% 48.53% 100.00%
NP 11,515 8,202 6,173 3,015 6,284 6,286 9,525 3.21%
  YoY % 40.39% 32.87% 104.74% -52.02% -0.03% -34.01% -
  Horiz. % 120.89% 86.11% 64.81% 31.65% 65.97% 65.99% 100.00%
NP to SH 11,515 8,202 6,173 3,015 6,284 6,286 9,525 3.21%
  YoY % 40.39% 32.87% 104.74% -52.02% -0.03% -34.01% -
  Horiz. % 120.89% 86.11% 64.81% 31.65% 65.97% 65.99% 100.00%
Tax Rate 25.41 % 23.86 % 28.01 % 45.92 % 31.34 % 18.47 % 23.55 % 1.27%
  YoY % 6.50% -14.82% -39.00% 46.52% 69.68% -21.57% -
  Horiz. % 107.90% 101.32% 118.94% 194.99% 133.08% 78.43% 100.00%
Total Cost 88,953 76,465 75,297 77,712 74,007 73,100 63,136 5.88%
  YoY % 16.33% 1.55% -3.11% 5.01% 1.24% 15.78% -
  Horiz. % 140.89% 121.11% 119.26% 123.09% 117.22% 115.78% 100.00%
Net Worth 301,563 274,811 255,963 240,156 229,226 214,580 202,413 6.87%
  YoY % 9.73% 7.36% 6.58% 4.77% 6.83% 6.01% -
  Horiz. % 148.98% 135.77% 126.46% 118.65% 113.25% 106.01% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 301,563 274,811 255,963 240,156 229,226 214,580 202,413 6.87%
  YoY % 9.73% 7.36% 6.58% 4.77% 6.83% 6.01% -
  Horiz. % 148.98% 135.77% 126.46% 118.65% 113.25% 106.01% 100.00%
NOSH 60,799 60,799 60,799 60,799 60,802 60,787 60,784 0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.02% 0.00% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.46 % 9.69 % 7.58 % 3.73 % 7.83 % 7.92 % 13.11 % -2.22%
  YoY % 18.27% 27.84% 103.22% -52.36% -1.14% -39.59% -
  Horiz. % 87.41% 73.91% 57.82% 28.45% 59.73% 60.41% 100.00%
ROE 3.82 % 2.98 % 2.41 % 1.26 % 2.74 % 2.93 % 4.71 % -3.43%
  YoY % 28.19% 23.65% 91.27% -54.01% -6.48% -37.79% -
  Horiz. % 81.10% 63.27% 51.17% 26.75% 58.17% 62.21% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 165.25 139.26 134.00 132.78 132.05 130.60 119.54 5.54%
  YoY % 18.66% 3.93% 0.92% 0.55% 1.11% 9.25% -
  Horiz. % 138.24% 116.50% 112.10% 111.08% 110.47% 109.25% 100.00%
EPS 18.94 13.49 10.15 4.96 10.34 10.34 15.67 3.21%
  YoY % 40.40% 32.91% 104.64% -52.03% 0.00% -34.01% -
  Horiz. % 120.87% 86.09% 64.77% 31.65% 65.99% 65.99% 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 4.9600 4.5200 4.2100 3.9500 3.7700 3.5300 3.3300 6.86%
  YoY % 9.73% 7.36% 6.58% 4.77% 6.80% 6.01% -
  Horiz. % 148.95% 135.74% 126.43% 118.62% 113.21% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 165.25 139.26 134.00 132.78 132.06 130.57 119.51 5.55%
  YoY % 18.66% 3.93% 0.92% 0.55% 1.14% 9.25% -
  Horiz. % 138.27% 116.53% 112.12% 111.10% 110.50% 109.25% 100.00%
EPS 18.94 13.49 10.15 4.96 10.34 10.34 15.67 3.21%
  YoY % 40.40% 32.91% 104.64% -52.03% 0.00% -34.01% -
  Horiz. % 120.87% 86.09% 64.77% 31.65% 65.99% 65.99% 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 4.9600 4.5200 4.2100 3.9500 3.7702 3.5293 3.3292 6.87%
  YoY % 9.73% 7.36% 6.58% 4.77% 6.83% 6.01% -
  Horiz. % 148.98% 135.77% 126.46% 118.65% 113.25% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 8.8500 5.5000 4.9300 4.1400 4.0000 4.0500 3.4000 -
P/RPS 5.36 3.95 3.68 3.12 3.03 3.10 2.84 11.16%
  YoY % 35.70% 7.34% 17.95% 2.97% -2.26% 9.15% -
  Horiz. % 188.73% 139.08% 129.58% 109.86% 106.69% 109.15% 100.00%
P/EPS 46.73 40.77 48.56 83.49 38.70 39.16 21.70 13.63%
  YoY % 14.62% -16.04% -41.84% 115.74% -1.17% 80.46% -
  Horiz. % 215.35% 187.88% 223.78% 384.75% 178.34% 180.46% 100.00%
EY 2.14 2.45 2.06 1.20 2.58 2.55 4.61 -12.00%
  YoY % -12.65% 18.93% 71.67% -53.49% 1.18% -44.69% -
  Horiz. % 46.42% 53.15% 44.69% 26.03% 55.97% 55.31% 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 1.78 1.22 1.17 1.05 1.06 1.15 1.02 9.72%
  YoY % 45.90% 4.27% 11.43% -0.94% -7.83% 12.75% -
  Horiz. % 174.51% 119.61% 114.71% 102.94% 103.92% 112.75% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 20/02/14 27/02/13 23/02/12 24/02/11 10/02/10 -
Price 9.1500 5.7000 5.0000 4.1800 4.0000 4.0000 3.3000 -
P/RPS 5.54 4.09 3.73 3.15 3.03 3.06 2.76 12.31%
  YoY % 35.45% 9.65% 18.41% 3.96% -0.98% 10.87% -
  Horiz. % 200.72% 148.19% 135.14% 114.13% 109.78% 110.87% 100.00%
P/EPS 48.31 42.25 49.25 84.29 38.70 38.68 21.06 14.83%
  YoY % 14.34% -14.21% -41.57% 117.80% 0.05% 83.67% -
  Horiz. % 229.39% 200.62% 233.86% 400.24% 183.76% 183.67% 100.00%
EY 2.07 2.37 2.03 1.19 2.58 2.59 4.75 -12.92%
  YoY % -12.66% 16.75% 70.59% -53.88% -0.39% -45.47% -
  Horiz. % 43.58% 49.89% 42.74% 25.05% 54.32% 54.53% 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 1.84 1.26 1.19 1.06 1.06 1.13 0.99 10.88%
  YoY % 46.03% 5.88% 12.26% 0.00% -6.19% 14.14% -
  Horiz. % 185.86% 127.27% 120.20% 107.07% 107.07% 114.14% 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.
 


 

228  256  558  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.395-0.005 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers