[AJI] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 473.82%
YoY- 21.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 76,966 79,386 77,686 82,127 71,877 72,661 68,796 7.77%
PBT 5,748 7,710 7,171 11,313 2,006 12,459 7,566 -16.75%
Tax -88 -1,424 -1,751 -2,809 -524 -2,934 -1,605 -85.59%
NP 5,660 6,286 5,420 8,504 1,482 9,525 5,961 -3.39%
-
NP to SH 5,660 6,286 5,420 8,504 1,482 9,525 5,961 -3.39%
-
Tax Rate 1.53% 18.47% 24.42% 24.83% 26.12% 23.55% 21.21% -
Total Cost 71,306 73,100 72,266 73,623 70,395 63,136 62,835 8.80%
-
Net Worth 182,297 214,580 208,435 212,252 204,078 202,413 189,170 -2.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,153 - - - 10,932 - - -
Div Payout % 214.72% - - - 737.70% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 182,297 214,580 208,435 212,252 204,078 202,413 189,170 -2.43%
NOSH 60,765 60,787 60,768 60,817 60,737 60,784 60,826 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.35% 7.92% 6.98% 10.35% 2.06% 13.11% 8.66% -
ROE 3.10% 2.93% 2.60% 4.01% 0.73% 4.71% 3.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 126.66 130.60 127.84 135.04 118.34 119.54 113.10 7.84%
EPS 9.31 10.34 8.91 13.99 2.44 15.67 9.80 -3.36%
DPS 20.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 3.00 3.53 3.43 3.49 3.36 3.33 3.11 -2.37%
Adjusted Per Share Value based on latest NOSH - 60,817
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 126.59 130.57 127.78 135.08 118.22 119.51 113.15 7.77%
EPS 9.31 10.34 8.91 13.99 2.44 15.67 9.80 -3.36%
DPS 19.99 0.00 0.00 0.00 17.98 0.00 0.00 -
NAPS 2.9984 3.5293 3.4283 3.4911 3.3566 3.3292 3.1114 -2.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.99 4.05 4.07 4.13 4.08 3.40 3.06 -
P/RPS 3.15 3.10 3.18 3.06 3.45 2.84 2.71 10.56%
P/EPS 42.84 39.16 45.63 29.54 167.21 21.70 31.22 23.50%
EY 2.33 2.55 2.19 3.39 0.60 4.61 3.20 -19.08%
DY 5.01 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.33 1.15 1.19 1.18 1.21 1.02 0.98 22.60%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 24/02/11 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 -
Price 4.06 4.00 4.22 3.99 4.16 3.30 3.22 -
P/RPS 3.21 3.06 3.30 2.95 3.52 2.76 2.85 8.26%
P/EPS 43.59 38.68 47.31 28.54 170.49 21.06 32.86 20.75%
EY 2.29 2.59 2.11 3.50 0.59 4.75 3.04 -17.22%
DY 4.93 0.00 0.00 0.00 4.33 0.00 0.00 -
P/NAPS 1.35 1.13 1.23 1.14 1.24 0.99 1.04 19.01%

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