[AJI] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 99.57%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 198,019 189,493 174,646 176,290 167,513 161,483 159,813 3.63%
PBT 33,258 30,109 21,635 22,631 16,418 18,192 18,484 10.27%
Tax -8,289 -7,430 -5,790 -6,045 -4,461 -4,728 -4,560 10.46%
NP 24,969 22,679 15,845 16,586 11,957 13,464 13,924 10.21%
-
NP to SH 24,969 22,679 15,845 16,586 11,957 13,464 13,924 10.21%
-
Tax Rate 24.92% 24.68% 26.76% 26.71% 27.17% 25.99% 24.67% -
Total Cost 173,050 166,814 158,801 159,704 155,556 148,019 145,889 2.88%
-
Net Worth 313,114 290,011 266,907 250,491 237,116 233,460 208,539 7.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 313,114 290,011 266,907 250,491 237,116 233,460 208,539 7.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,797 60,798 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.61% 11.97% 9.07% 9.41% 7.14% 8.34% 8.71% -
ROE 7.97% 7.82% 5.94% 6.62% 5.04% 5.77% 6.68% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 325.69 311.67 287.25 289.96 275.52 265.61 262.86 3.63%
EPS 41.07 37.30 26.06 27.28 19.67 22.15 22.90 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.77 4.39 4.12 3.90 3.84 3.43 7.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 325.69 311.67 287.25 289.96 275.52 265.60 262.85 3.63%
EPS 41.07 37.30 26.06 27.28 19.67 22.15 22.90 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.77 4.39 4.12 3.90 3.8399 3.43 7.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 13.30 6.35 6.17 4.50 4.07 3.63 4.07 -
P/RPS 4.08 2.04 2.15 1.55 1.48 1.37 1.55 17.48%
P/EPS 32.39 17.02 23.67 16.50 20.70 16.39 17.77 10.51%
EY 3.09 5.87 4.22 6.06 4.83 6.10 5.63 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.33 1.41 1.09 1.04 0.95 1.19 13.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 17/11/14 26/11/13 22/11/12 30/11/11 23/11/10 -
Price 13.20 6.40 5.94 4.44 4.10 3.80 4.22 -
P/RPS 4.05 2.05 2.07 1.53 1.49 1.43 1.61 16.60%
P/EPS 32.14 17.16 22.79 16.28 20.85 17.16 18.43 9.70%
EY 3.11 5.83 4.39 6.14 4.80 5.83 5.43 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.34 1.35 1.08 1.05 0.99 1.23 12.98%

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