[AJI] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 2.62%
YoY- -5.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 339,758 332,908 331,118 330,682 328,111 324,652 318,740 4.35%
PBT 31,685 28,086 28,164 31,741 30,950 33,518 33,092 -2.85%
Tax -9,559 -8,682 -7,344 -7,652 -7,477 -7,919 -7,684 15.68%
NP 22,126 19,404 20,820 24,089 23,473 25,599 25,408 -8.81%
-
NP to SH 22,126 19,404 20,820 24,089 23,473 25,599 25,408 -8.81%
-
Tax Rate 30.17% 30.91% 26.08% 24.11% 24.16% 23.63% 23.22% -
Total Cost 317,632 313,504 310,298 306,593 304,638 299,053 293,332 5.45%
-
Net Worth 252,923 244,411 240,156 237,116 240,764 235,292 229,226 6.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 12,159 12,159 12,159 12,159 12,159 12,159 12,153 0.03%
Div Payout % 54.96% 62.67% 58.40% 50.48% 51.80% 47.50% 47.83% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 252,923 244,411 240,156 237,116 240,764 235,292 229,226 6.78%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.51% 5.83% 6.29% 7.28% 7.15% 7.89% 7.97% -
ROE 8.75% 7.94% 8.67% 10.16% 9.75% 10.88% 11.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 558.82 547.56 544.61 543.89 539.67 533.98 524.22 4.35%
EPS 36.39 31.91 34.24 39.62 38.61 42.10 41.79 -8.81%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.16 4.02 3.95 3.90 3.96 3.87 3.77 6.78%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 558.82 547.56 544.61 543.89 539.67 533.98 524.25 4.35%
EPS 36.39 31.91 34.24 39.62 38.61 42.10 41.79 -8.81%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 19.99 0.03%
NAPS 4.16 4.02 3.95 3.90 3.96 3.87 3.7702 6.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.38 4.42 4.14 4.07 4.28 4.09 4.00 -
P/RPS 0.78 0.81 0.76 0.75 0.79 0.77 0.76 1.74%
P/EPS 12.04 13.85 12.09 10.27 11.09 9.71 9.57 16.55%
EY 8.31 7.22 8.27 9.73 9.02 10.29 10.45 -14.17%
DY 4.57 4.52 4.83 4.91 4.67 4.89 5.00 -5.82%
P/NAPS 1.05 1.10 1.05 1.04 1.08 1.06 1.06 -0.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 27/02/13 22/11/12 27/08/12 24/05/12 23/02/12 -
Price 4.33 4.40 4.18 4.10 4.61 4.34 4.00 -
P/RPS 0.77 0.80 0.77 0.75 0.85 0.81 0.76 0.87%
P/EPS 11.90 13.79 12.21 10.35 11.94 10.31 9.57 15.65%
EY 8.40 7.25 8.19 9.66 8.37 9.70 10.45 -13.55%
DY 4.62 4.55 4.78 4.88 4.34 4.61 5.00 -5.13%
P/NAPS 1.04 1.09 1.06 1.05 1.16 1.12 1.06 -1.26%

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