[AJI] YoY Annualized Quarter 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- 15.77%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 330,986 322,365 318,932 283,653 244,104 213,202 190,276 9.65%
PBT 29,320 36,461 34,925 38,493 29,454 27,824 18,646 7.82%
Tax -9,361 -10,128 -7,978 -8,550 -6,424 -7,616 -2,942 21.25%
NP 19,958 26,333 26,946 29,942 23,030 20,208 15,704 4.07%
-
NP to SH 19,958 26,333 26,946 29,942 23,030 20,208 15,704 4.07%
-
Tax Rate 31.93% 27.78% 22.84% 22.21% 21.81% 27.37% 15.78% -
Total Cost 311,028 296,032 291,985 253,710 221,073 192,994 174,572 10.09%
-
Net Worth 240,156 229,211 214,607 202,441 183,639 168,399 155,661 7.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 240,156 229,211 214,607 202,441 183,639 168,399 155,661 7.48%
NOSH 60,799 60,798 60,795 60,793 60,807 60,794 60,805 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.03% 8.17% 8.45% 10.56% 9.43% 9.48% 8.25% -
ROE 8.31% 11.49% 12.56% 14.79% 12.54% 12.00% 10.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 544.39 530.22 524.60 466.59 401.44 350.70 312.93 9.65%
EPS 32.83 43.31 44.32 49.25 37.88 33.24 25.83 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.77 3.53 3.33 3.02 2.77 2.56 7.48%
Adjusted Per Share Value based on latest NOSH - 60,784
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 544.39 530.21 524.57 466.54 401.49 350.67 312.96 9.65%
EPS 32.83 43.31 44.32 49.25 37.88 33.24 25.83 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.77 3.5298 3.3297 3.0204 2.7698 2.5603 7.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.14 4.00 4.05 3.40 2.42 2.35 2.00 -
P/RPS 0.76 0.75 0.77 0.73 0.60 0.67 0.64 2.90%
P/EPS 12.61 9.24 9.14 6.90 6.39 7.07 7.74 8.46%
EY 7.93 10.83 10.94 14.49 15.65 14.14 12.91 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.15 1.02 0.80 0.85 0.78 5.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 10/02/10 18/02/09 27/02/08 12/02/07 -
Price 4.18 4.00 4.00 3.30 2.68 2.39 2.07 -
P/RPS 0.77 0.75 0.76 0.71 0.67 0.68 0.66 2.60%
P/EPS 12.73 9.24 9.02 6.70 7.08 7.19 8.01 8.01%
EY 7.85 10.83 11.08 14.93 14.13 13.91 12.48 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.13 0.99 0.89 0.86 0.81 4.58%

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