[AJI] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 9.31%
YoY- -0.03%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 86,592 80,921 82,878 80,291 84,021 77,462 76,966 8.14%
PBT 8,551 7,864 6,174 9,152 7,760 10,432 5,748 30.22%
Tax -2,186 -2,275 -323 -2,868 -2,011 -2,717 -88 746.38%
NP 6,365 5,589 5,851 6,284 5,749 7,715 5,660 8.11%
-
NP to SH 6,365 5,589 5,851 6,284 5,749 7,715 5,660 8.11%
-
Tax Rate 25.56% 28.93% 5.23% 31.34% 25.91% 26.04% 1.53% -
Total Cost 80,227 75,332 77,027 74,007 78,272 69,747 71,306 8.15%
-
Net Worth 237,116 240,764 235,292 229,226 233,399 228,034 182,297 19.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 12,159 - - - 12,153 -
Div Payout % - - 207.82% - - - 214.72% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 237,116 240,764 235,292 229,226 233,399 228,034 182,297 19.10%
NOSH 60,799 60,799 60,799 60,802 60,781 60,809 60,765 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.35% 6.91% 7.06% 7.83% 6.84% 9.96% 7.35% -
ROE 2.68% 2.32% 2.49% 2.74% 2.46% 3.38% 3.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 142.42 133.10 136.31 132.05 138.24 127.39 126.66 8.10%
EPS 10.47 9.19 9.62 10.34 9.46 12.69 9.31 8.11%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 3.90 3.96 3.87 3.77 3.84 3.75 3.00 19.05%
Adjusted Per Share Value based on latest NOSH - 60,802
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 142.42 133.10 136.31 132.06 138.19 127.41 126.59 8.14%
EPS 10.47 9.19 9.62 10.34 9.46 12.69 9.31 8.11%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 19.99 -
NAPS 3.90 3.96 3.87 3.7702 3.8389 3.7506 2.9984 19.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.07 4.28 4.09 4.00 3.63 4.20 3.99 -
P/RPS 2.86 3.22 3.00 3.03 2.63 3.30 3.15 -6.21%
P/EPS 38.88 46.56 42.50 38.70 38.38 33.10 42.84 -6.24%
EY 2.57 2.15 2.35 2.58 2.61 3.02 2.33 6.73%
DY 0.00 0.00 4.89 0.00 0.00 0.00 5.01 -
P/NAPS 1.04 1.08 1.06 1.06 0.95 1.12 1.33 -15.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 24/08/11 31/05/11 -
Price 4.10 4.61 4.34 4.00 3.80 4.04 4.06 -
P/RPS 2.88 3.46 3.18 3.03 2.75 3.17 3.21 -6.95%
P/EPS 39.16 50.15 45.10 38.70 40.18 31.84 43.59 -6.87%
EY 2.55 1.99 2.22 2.58 2.49 3.14 2.29 7.41%
DY 0.00 0.00 4.61 0.00 0.00 0.00 4.93 -
P/NAPS 1.05 1.16 1.12 1.06 0.99 1.08 1.35 -15.38%

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