[AJI] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -16.54%
YoY- -24.21%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 386,614 345,750 343,680 330,986 322,365 318,932 283,653 5.29%
PBT 60,729 43,209 41,608 29,320 36,461 34,925 38,493 7.89%
Tax -15,137 -11,146 -11,262 -9,361 -10,128 -7,978 -8,550 9.98%
NP 45,592 32,062 30,345 19,958 26,333 26,946 29,942 7.25%
-
NP to SH 45,592 32,062 30,345 19,958 26,333 26,946 29,942 7.25%
-
Tax Rate 24.93% 25.80% 27.07% 31.93% 27.78% 22.84% 22.21% -
Total Cost 341,022 313,688 313,334 311,028 296,032 291,985 253,710 5.05%
-
Net Worth 301,563 274,811 255,963 240,156 229,211 214,607 202,441 6.86%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 301,563 274,811 255,963 240,156 229,211 214,607 202,441 6.86%
NOSH 60,799 60,799 60,799 60,799 60,798 60,795 60,793 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.79% 9.27% 8.83% 6.03% 8.17% 8.45% 10.56% -
ROE 15.12% 11.67% 11.86% 8.31% 11.49% 12.56% 14.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 635.89 568.68 565.27 544.39 530.22 524.60 466.59 5.29%
EPS 74.99 52.73 49.91 32.83 43.31 44.32 49.25 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.96 4.52 4.21 3.95 3.77 3.53 3.33 6.86%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 635.89 568.68 565.27 544.39 530.21 524.57 466.54 5.29%
EPS 74.99 52.73 49.91 32.83 43.31 44.32 49.25 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.96 4.52 4.21 3.95 3.77 3.5298 3.3297 6.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 8.85 5.50 4.93 4.14 4.00 4.05 3.40 -
P/RPS 1.39 0.97 0.87 0.76 0.75 0.77 0.73 11.32%
P/EPS 11.80 10.43 9.88 12.61 9.24 9.14 6.90 9.35%
EY 8.47 9.59 10.12 7.93 10.83 10.94 14.49 -8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.22 1.17 1.05 1.06 1.15 1.02 9.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 20/02/14 27/02/13 23/02/12 24/02/11 10/02/10 -
Price 9.15 5.70 5.00 4.18 4.00 4.00 3.30 -
P/RPS 1.44 1.00 0.88 0.77 0.75 0.76 0.71 12.50%
P/EPS 12.20 10.81 10.02 12.73 9.24 9.02 6.70 10.49%
EY 8.20 9.25 9.98 7.85 10.83 11.08 14.93 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.26 1.19 1.06 1.06 1.13 0.99 10.87%

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