[AJI] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 63.73%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 176,290 167,513 161,483 159,813 140,079 121,293 106,139 8.81%
PBT 22,631 16,418 18,192 18,484 16,411 14,668 14,762 7.37%
Tax -6,045 -4,461 -4,728 -4,560 -3,479 -3,061 -3,454 9.76%
NP 16,586 11,957 13,464 13,924 12,932 11,607 11,308 6.58%
-
NP to SH 16,586 11,957 13,464 13,924 12,932 11,607 11,308 6.58%
-
Tax Rate 26.71% 27.17% 25.99% 24.67% 21.20% 20.87% 23.40% -
Total Cost 159,704 155,556 148,019 145,889 127,147 109,686 94,831 9.06%
-
Net Worth 250,491 237,116 233,460 208,539 189,085 178,148 164,756 7.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 250,491 237,116 233,460 208,539 189,085 178,148 164,756 7.22%
NOSH 60,799 60,799 60,797 60,798 60,799 60,801 60,795 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.41% 7.14% 8.34% 8.71% 9.23% 9.57% 10.65% -
ROE 6.62% 5.04% 5.77% 6.68% 6.84% 6.52% 6.86% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 289.96 275.52 265.61 262.86 230.40 199.49 174.58 8.81%
EPS 27.28 19.67 22.15 22.90 21.27 19.09 18.60 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 3.90 3.84 3.43 3.11 2.93 2.71 7.22%
Adjusted Per Share Value based on latest NOSH - 60,768
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 289.96 275.52 265.60 262.85 230.40 199.50 174.57 8.81%
EPS 27.28 19.67 22.15 22.90 21.27 19.09 18.60 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 3.90 3.8399 3.43 3.11 2.9301 2.7099 7.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.50 4.07 3.63 4.07 3.06 2.45 2.20 -
P/RPS 1.55 1.48 1.37 1.55 1.33 1.23 1.26 3.50%
P/EPS 16.50 20.70 16.39 17.77 14.39 12.83 11.83 5.69%
EY 6.06 4.83 6.10 5.63 6.95 7.79 8.45 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 0.95 1.19 0.98 0.84 0.81 5.06%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 30/11/11 23/11/10 18/11/09 18/11/08 15/11/07 -
Price 4.44 4.10 3.80 4.22 3.22 2.25 2.20 -
P/RPS 1.53 1.49 1.43 1.61 1.40 1.13 1.26 3.28%
P/EPS 16.28 20.85 17.16 18.43 15.14 11.79 11.83 5.46%
EY 6.14 4.80 5.83 5.43 6.61 8.48 8.45 -5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 0.99 1.23 1.04 0.77 0.81 4.90%

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