[AJI] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 87.4%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 87,591 81,470 88,519 87,771 84,668 80,727 86,592 0.76%
PBT 6,390 8,575 11,168 11,463 6,096 5,575 8,551 -17.66%
Tax -1,108 -2,402 -2,893 -3,152 -1,661 -2,560 -2,186 -36.45%
NP 5,282 6,173 8,275 8,311 4,435 3,015 6,365 -11.70%
-
NP to SH 5,282 6,173 8,275 8,311 4,435 3,015 6,365 -11.70%
-
Tax Rate 17.34% 28.01% 25.90% 27.50% 27.25% 45.92% 25.56% -
Total Cost 82,309 75,297 80,244 79,460 80,233 77,712 80,227 1.72%
-
Net Worth 262,043 255,963 250,491 252,923 244,411 240,156 237,116 6.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,247 - - - 12,159 - - -
Div Payout % 212.95% - - - 274.18% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 262,043 255,963 250,491 252,923 244,411 240,156 237,116 6.89%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.03% 7.58% 9.35% 9.47% 5.24% 3.73% 7.35% -
ROE 2.02% 2.41% 3.30% 3.29% 1.81% 1.26% 2.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.07 134.00 145.59 144.36 139.26 132.78 142.42 0.77%
EPS 8.69 10.15 13.61 13.67 7.29 4.96 10.47 -11.69%
DPS 18.50 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.31 4.21 4.12 4.16 4.02 3.95 3.90 6.89%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.07 134.00 145.59 144.36 139.26 132.78 142.42 0.77%
EPS 8.69 10.15 13.61 13.67 7.29 4.96 10.47 -11.69%
DPS 18.50 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.31 4.21 4.12 4.16 4.02 3.95 3.90 6.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.10 4.93 4.50 4.38 4.42 4.14 4.07 -
P/RPS 3.54 3.68 3.09 3.03 3.17 3.12 2.86 15.29%
P/EPS 58.70 48.56 33.06 32.04 60.59 83.49 38.88 31.63%
EY 1.70 2.06 3.02 3.12 1.65 1.20 2.57 -24.10%
DY 3.63 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 1.18 1.17 1.09 1.05 1.10 1.05 1.04 8.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 26/11/13 22/08/13 28/05/13 27/02/13 22/11/12 -
Price 6.10 5.00 4.44 4.33 4.40 4.18 4.10 -
P/RPS 4.23 3.73 3.05 3.00 3.16 3.15 2.88 29.24%
P/EPS 70.21 49.25 32.62 31.68 60.32 84.29 39.16 47.63%
EY 1.42 2.03 3.07 3.16 1.66 1.19 2.55 -32.33%
DY 3.03 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.42 1.19 1.08 1.04 1.09 1.06 1.05 22.31%

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