[AJI] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -8.31%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 332,908 331,118 330,682 328,111 324,652 318,740 317,835 3.13%
PBT 28,086 28,164 31,741 30,950 33,518 33,092 31,650 -7.64%
Tax -8,682 -7,344 -7,652 -7,477 -7,919 -7,684 -6,240 24.60%
NP 19,404 20,820 24,089 23,473 25,599 25,408 25,410 -16.44%
-
NP to SH 19,404 20,820 24,089 23,473 25,599 25,408 25,410 -16.44%
-
Tax Rate 30.91% 26.08% 24.11% 24.16% 23.63% 23.22% 19.72% -
Total Cost 313,504 310,298 306,593 304,638 299,053 293,332 292,425 4.74%
-
Net Worth 244,411 240,156 237,116 240,764 235,292 229,226 233,399 3.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,159 12,159 12,159 12,159 12,159 12,153 12,153 0.03%
Div Payout % 62.67% 58.40% 50.48% 51.80% 47.50% 47.83% 47.83% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 244,411 240,156 237,116 240,764 235,292 229,226 233,399 3.11%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,781 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.83% 6.29% 7.28% 7.15% 7.89% 7.97% 7.99% -
ROE 7.94% 8.67% 10.16% 9.75% 10.88% 11.08% 10.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 547.56 544.61 543.89 539.67 533.98 524.22 522.92 3.11%
EPS 31.91 34.24 39.62 38.61 42.10 41.79 41.81 -16.47%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.02 3.95 3.90 3.96 3.87 3.77 3.84 3.09%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 547.56 544.61 543.89 539.67 533.98 524.25 522.76 3.13%
EPS 31.91 34.24 39.62 38.61 42.10 41.79 41.79 -16.44%
DPS 20.00 20.00 20.00 20.00 20.00 19.99 19.99 0.03%
NAPS 4.02 3.95 3.90 3.96 3.87 3.7702 3.8389 3.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.42 4.14 4.07 4.28 4.09 4.00 3.63 -
P/RPS 0.81 0.76 0.75 0.79 0.77 0.76 0.69 11.27%
P/EPS 13.85 12.09 10.27 11.09 9.71 9.57 8.68 36.50%
EY 7.22 8.27 9.73 9.02 10.29 10.45 11.52 -26.74%
DY 4.52 4.83 4.91 4.67 4.89 5.00 5.51 -12.35%
P/NAPS 1.10 1.05 1.04 1.08 1.06 1.06 0.95 10.25%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 30/11/11 -
Price 4.40 4.18 4.10 4.61 4.34 4.00 3.80 -
P/RPS 0.80 0.77 0.75 0.85 0.81 0.76 0.73 6.28%
P/EPS 13.79 12.21 10.35 11.94 10.31 9.57 9.09 31.99%
EY 7.25 8.19 9.66 8.37 9.70 10.45 11.00 -24.24%
DY 4.55 4.78 4.88 4.34 4.61 5.00 5.26 -9.20%
P/NAPS 1.09 1.06 1.05 1.16 1.12 1.06 0.99 6.61%

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