[AJI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 28.01%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 241,774 161,483 77,462 316,165 239,199 159,813 82,127 105.00%
PBT 27,346 18,192 10,432 31,942 26,194 18,484 11,313 79.82%
Tax -7,596 -4,728 -2,717 -6,072 -5,984 -4,560 -2,809 93.74%
NP 19,750 13,464 7,715 25,870 20,210 13,924 8,504 75.10%
-
NP to SH 19,750 13,464 7,715 25,870 20,210 13,924 8,504 75.10%
-
Tax Rate 27.78% 25.99% 26.04% 19.01% 22.84% 24.67% 24.83% -
Total Cost 222,024 148,019 69,747 290,295 218,989 145,889 73,623 108.31%
-
Net Worth 229,211 233,460 228,034 220,108 214,607 208,539 212,252 5.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 12,160 - - - -
Div Payout % - - - 47.01% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 229,211 233,460 228,034 220,108 214,607 208,539 212,252 5.24%
NOSH 60,798 60,797 60,809 60,803 60,795 60,798 60,817 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.17% 8.34% 9.96% 8.18% 8.45% 8.71% 10.35% -
ROE 8.62% 5.77% 3.38% 11.75% 9.42% 6.68% 4.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 397.66 265.61 127.39 519.98 393.45 262.86 135.04 105.04%
EPS 32.48 22.15 12.69 42.55 33.24 22.90 13.99 75.06%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.77 3.84 3.75 3.62 3.53 3.43 3.49 5.26%
Adjusted Per Share Value based on latest NOSH - 60,765
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 397.66 265.60 127.41 520.02 393.43 262.85 135.08 105.00%
EPS 32.48 22.15 12.69 42.55 33.24 22.90 13.99 75.06%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.77 3.8399 3.7506 3.6203 3.5298 3.43 3.4911 5.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.00 3.63 4.20 3.99 4.05 4.07 4.13 -
P/RPS 1.01 1.37 3.30 0.77 1.03 1.55 3.06 -52.14%
P/EPS 12.31 16.39 33.10 9.38 12.18 17.77 29.54 -44.11%
EY 8.12 6.10 3.02 10.66 8.21 5.63 3.39 78.73%
DY 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
P/NAPS 1.06 0.95 1.12 1.10 1.15 1.19 1.18 -6.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 24/08/11 31/05/11 24/02/11 23/11/10 27/08/10 -
Price 4.00 3.80 4.04 4.06 4.00 4.22 3.99 -
P/RPS 1.01 1.43 3.17 0.78 1.02 1.61 2.95 -50.96%
P/EPS 12.31 17.16 31.84 9.54 12.03 18.43 28.54 -42.82%
EY 8.12 5.83 3.14 10.48 8.31 5.43 3.50 74.98%
DY 0.00 0.00 0.00 4.93 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 1.08 1.12 1.13 1.23 1.14 -4.72%

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