[AJI] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 36.31%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 82,878 80,291 84,021 77,462 76,966 79,386 77,686 4.40%
PBT 6,174 9,152 7,760 10,432 5,748 7,710 7,171 -9.48%
Tax -323 -2,868 -2,011 -2,717 -88 -1,424 -1,751 -67.56%
NP 5,851 6,284 5,749 7,715 5,660 6,286 5,420 5.22%
-
NP to SH 5,851 6,284 5,749 7,715 5,660 6,286 5,420 5.22%
-
Tax Rate 5.23% 31.34% 25.91% 26.04% 1.53% 18.47% 24.42% -
Total Cost 77,027 74,007 78,272 69,747 71,306 73,100 72,266 4.34%
-
Net Worth 235,292 229,226 233,399 228,034 182,297 214,580 208,435 8.40%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 12,159 - - - 12,153 - - -
Div Payout % 207.82% - - - 214.72% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 235,292 229,226 233,399 228,034 182,297 214,580 208,435 8.40%
NOSH 60,799 60,802 60,781 60,809 60,765 60,787 60,768 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.06% 7.83% 6.84% 9.96% 7.35% 7.92% 6.98% -
ROE 2.49% 2.74% 2.46% 3.38% 3.10% 2.93% 2.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 136.31 132.05 138.24 127.39 126.66 130.60 127.84 4.36%
EPS 9.62 10.34 9.46 12.69 9.31 10.34 8.91 5.23%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.87 3.77 3.84 3.75 3.00 3.53 3.43 8.37%
Adjusted Per Share Value based on latest NOSH - 60,809
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 136.31 132.06 138.19 127.41 126.59 130.57 127.78 4.39%
EPS 9.62 10.34 9.46 12.69 9.31 10.34 8.91 5.23%
DPS 20.00 0.00 0.00 0.00 19.99 0.00 0.00 -
NAPS 3.87 3.7702 3.8389 3.7506 2.9984 3.5293 3.4283 8.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.09 4.00 3.63 4.20 3.99 4.05 4.07 -
P/RPS 3.00 3.03 2.63 3.30 3.15 3.10 3.18 -3.80%
P/EPS 42.50 38.70 38.38 33.10 42.84 39.16 45.63 -4.62%
EY 2.35 2.58 2.61 3.02 2.33 2.55 2.19 4.80%
DY 4.89 0.00 0.00 0.00 5.01 0.00 0.00 -
P/NAPS 1.06 1.06 0.95 1.12 1.33 1.15 1.19 -7.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 30/11/11 24/08/11 31/05/11 24/02/11 23/11/10 -
Price 4.34 4.00 3.80 4.04 4.06 4.00 4.22 -
P/RPS 3.18 3.03 2.75 3.17 3.21 3.06 3.30 -2.43%
P/EPS 45.10 38.70 40.18 31.84 43.59 38.68 47.31 -3.13%
EY 2.22 2.58 2.49 3.14 2.29 2.59 2.11 3.44%
DY 4.61 0.00 0.00 0.00 4.93 0.00 0.00 -
P/NAPS 1.12 1.06 0.99 1.08 1.35 1.13 1.23 -6.04%

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