[AJI] QoQ Annualized Quarter 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- -8.52%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 349,292 344,744 345,351 343,680 352,580 351,084 332,908 3.25%
PBT 43,270 45,388 37,596 41,608 45,262 45,852 28,086 33.35%
Tax -11,580 -12,488 -9,555 -11,262 -12,090 -12,608 -8,682 21.14%
NP 31,690 32,900 28,041 30,345 33,172 33,244 19,404 38.64%
-
NP to SH 31,690 32,900 28,041 30,345 33,172 33,244 19,404 38.64%
-
Tax Rate 26.76% 27.51% 25.41% 27.07% 26.71% 27.50% 30.91% -
Total Cost 317,602 311,844 317,310 313,334 319,408 317,840 313,504 0.86%
-
Net Worth 266,907 270,555 262,043 255,963 250,491 252,923 244,411 6.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 11,247 - - - 12,159 -
Div Payout % - - 40.11% - - - 62.67% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 266,907 270,555 262,043 255,963 250,491 252,923 244,411 6.03%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.07% 9.54% 8.12% 8.83% 9.41% 9.47% 5.83% -
ROE 11.87% 12.16% 10.70% 11.86% 13.24% 13.14% 7.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 574.50 567.02 568.02 565.27 579.91 577.45 547.56 3.25%
EPS 52.12 54.12 46.12 49.91 54.56 54.68 31.92 38.62%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 20.00 -
NAPS 4.39 4.45 4.31 4.21 4.12 4.16 4.02 6.03%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 574.50 567.02 568.02 565.27 579.91 577.45 547.56 3.25%
EPS 52.12 54.12 46.12 49.91 54.56 54.68 31.92 38.62%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 20.00 -
NAPS 4.39 4.45 4.31 4.21 4.12 4.16 4.02 6.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.17 6.07 5.10 4.93 4.50 4.38 4.42 -
P/RPS 1.07 1.07 0.90 0.87 0.78 0.76 0.81 20.37%
P/EPS 11.84 11.22 11.06 9.88 8.25 8.01 13.85 -9.91%
EY 8.45 8.91 9.04 10.12 12.12 12.48 7.22 11.04%
DY 0.00 0.00 3.63 0.00 0.00 0.00 4.52 -
P/NAPS 1.41 1.36 1.18 1.17 1.09 1.05 1.10 17.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 25/08/14 28/05/14 20/02/14 26/11/13 22/08/13 28/05/13 -
Price 5.94 6.06 6.10 5.00 4.44 4.33 4.40 -
P/RPS 1.03 1.07 1.07 0.88 0.77 0.75 0.80 18.33%
P/EPS 11.40 11.20 13.23 10.02 8.14 7.92 13.79 -11.90%
EY 8.77 8.93 7.56 9.98 12.29 12.63 7.25 13.51%
DY 0.00 0.00 3.03 0.00 0.00 0.00 4.55 -
P/NAPS 1.35 1.36 1.42 1.19 1.08 1.04 1.09 15.31%

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