[AJI] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 19.45%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 304,351 295,461 284,617 273,501 262,625 257,520 243,839 15.91%
PBT 32,949 33,344 30,876 32,456 27,330 26,845 25,586 18.34%
Tax -8,018 -7,872 -6,937 -8,200 -7,023 -6,894 -6,605 13.78%
NP 24,931 25,472 23,939 24,256 20,307 19,951 18,981 19.91%
-
NP to SH 24,931 25,472 23,939 24,256 20,307 19,951 18,981 19.91%
-
Tax Rate 24.33% 23.61% 22.47% 25.26% 25.70% 25.68% 25.81% -
Total Cost 279,420 269,989 260,678 249,245 242,318 237,569 224,858 15.56%
-
Net Worth 208,435 212,252 204,078 202,413 189,170 192,659 185,602 8.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,932 10,932 10,932 10,345 10,345 10,345 10,345 3.74%
Div Payout % 43.85% 42.92% 45.67% 42.65% 50.94% 51.85% 54.50% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 208,435 212,252 204,078 202,413 189,170 192,659 185,602 8.03%
NOSH 60,768 60,817 60,737 60,784 60,826 60,775 60,853 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.19% 8.62% 8.41% 8.87% 7.73% 7.75% 7.78% -
ROE 11.96% 12.00% 11.73% 11.98% 10.73% 10.36% 10.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 500.84 485.82 468.60 449.95 431.76 423.72 400.70 16.01%
EPS 41.03 41.88 39.41 39.90 33.39 32.83 31.19 20.03%
DPS 18.00 18.00 18.00 17.00 17.00 17.00 17.00 3.88%
NAPS 3.43 3.49 3.36 3.33 3.11 3.17 3.05 8.13%
Adjusted Per Share Value based on latest NOSH - 60,784
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 500.59 485.96 468.13 449.84 431.96 423.56 401.06 15.91%
EPS 41.01 41.90 39.37 39.90 33.40 32.81 31.22 19.92%
DPS 17.98 17.98 17.98 17.02 17.02 17.02 17.02 3.72%
NAPS 3.4283 3.4911 3.3566 3.3292 3.1114 3.1688 3.0527 8.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.07 4.13 4.08 3.40 3.06 2.98 2.80 -
P/RPS 0.81 0.85 0.87 0.76 0.71 0.70 0.70 10.20%
P/EPS 9.92 9.86 10.35 8.52 9.17 9.08 8.98 6.85%
EY 10.08 10.14 9.66 11.74 10.91 11.02 11.14 -6.44%
DY 4.42 4.36 4.41 5.00 5.56 5.70 6.07 -19.04%
P/NAPS 1.19 1.18 1.21 1.02 0.98 0.94 0.92 18.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 25/05/10 10/02/10 18/11/09 17/08/09 14/05/09 -
Price 4.22 3.99 4.16 3.30 3.22 3.18 3.16 -
P/RPS 0.84 0.82 0.89 0.73 0.75 0.75 0.79 4.17%
P/EPS 10.29 9.53 10.55 8.27 9.65 9.69 10.13 1.04%
EY 9.72 10.50 9.47 12.09 10.37 10.32 9.87 -1.01%
DY 4.27 4.51 4.33 5.15 5.28 5.35 5.38 -14.26%
P/NAPS 1.23 1.14 1.24 0.99 1.04 1.00 1.04 11.82%

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