[AJI] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -0.31%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 340,376 346,904 343,707 343,766 345,351 342,428 341,685 -0.25%
PBT 40,596 38,797 36,600 37,480 37,596 37,302 34,302 11.89%
Tax -10,863 -9,468 -9,300 -9,525 -9,555 -10,108 -10,266 3.84%
NP 29,733 29,329 27,300 27,955 28,041 27,194 24,036 15.24%
-
NP to SH 29,733 29,329 27,300 27,955 28,041 27,194 24,036 15.24%
-
Tax Rate 26.76% 24.40% 25.41% 25.41% 25.41% 27.10% 29.93% -
Total Cost 310,643 317,575 316,407 315,811 317,310 315,234 317,649 -1.47%
-
Net Worth 279,675 274,811 266,907 270,555 262,043 255,963 250,491 7.63%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 12,159 11,247 11,247 11,247 11,247 12,159 12,159 0.00%
Div Payout % 40.90% 38.35% 41.20% 40.24% 40.11% 44.72% 50.59% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 279,675 274,811 266,907 270,555 262,043 255,963 250,491 7.63%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.74% 8.45% 7.94% 8.13% 8.12% 7.94% 7.03% -
ROE 10.63% 10.67% 10.23% 10.33% 10.70% 10.62% 9.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 559.84 570.58 565.32 565.41 568.02 563.21 561.99 -0.25%
EPS 48.90 48.24 44.90 45.98 46.12 44.73 39.53 15.25%
DPS 20.00 18.50 18.50 18.50 18.50 20.00 20.00 0.00%
NAPS 4.60 4.52 4.39 4.45 4.31 4.21 4.12 7.63%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 559.84 570.58 565.32 565.41 568.02 563.21 561.99 -0.25%
EPS 48.90 48.24 44.90 45.98 46.12 44.73 39.53 15.25%
DPS 20.00 18.50 18.50 18.50 18.50 20.00 20.00 0.00%
NAPS 4.60 4.52 4.39 4.45 4.31 4.21 4.12 7.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.30 5.50 6.17 6.07 5.10 4.93 4.50 -
P/RPS 1.13 0.96 1.09 1.07 0.90 0.88 0.80 25.91%
P/EPS 12.88 11.40 13.74 13.20 11.06 11.02 11.38 8.61%
EY 7.76 8.77 7.28 7.57 9.04 9.07 8.79 -7.97%
DY 3.17 3.36 3.00 3.05 3.63 4.06 4.44 -20.13%
P/NAPS 1.37 1.22 1.41 1.36 1.18 1.17 1.09 16.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 16/02/15 17/11/14 25/08/14 28/05/14 20/02/14 26/11/13 -
Price 6.35 5.70 5.94 6.06 6.10 5.00 4.44 -
P/RPS 1.13 1.00 1.05 1.07 1.07 0.89 0.79 26.97%
P/EPS 12.98 11.82 13.23 13.18 13.23 11.18 11.23 10.14%
EY 7.70 8.46 7.56 7.59 7.56 8.95 8.90 -9.21%
DY 3.15 3.25 3.11 3.05 3.03 4.00 4.50 -21.17%
P/NAPS 1.38 1.26 1.35 1.36 1.42 1.19 1.08 17.77%

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