[AJI] YoY Quarter Result on 31-Mar-2011 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -9.96%
YoY- 281.92%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 87,591 84,668 82,878 76,966 71,877 60,761 55,560 7.87%
PBT 6,390 6,096 6,174 5,748 2,006 3,586 6,405 -0.03%
Tax -1,108 -1,661 -323 -88 -524 -1,787 -621 10.12%
NP 5,282 4,435 5,851 5,660 1,482 1,799 5,784 -1.50%
-
NP to SH 5,282 4,435 5,851 5,660 1,482 1,799 5,784 -1.50%
-
Tax Rate 17.34% 27.25% 5.23% 1.53% 26.12% 49.83% 9.70% -
Total Cost 82,309 80,233 77,027 71,306 70,395 58,962 49,776 8.73%
-
Net Worth 262,043 244,411 235,292 182,297 204,078 185,602 174,553 7.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,247 12,159 12,159 12,153 10,932 10,345 9,123 3.54%
Div Payout % 212.95% 274.18% 207.82% 214.72% 737.70% 575.04% 157.73% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 262,043 244,411 235,292 182,297 204,078 185,602 174,553 7.00%
NOSH 60,799 60,799 60,799 60,765 60,737 60,853 60,820 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.03% 5.24% 7.06% 7.35% 2.06% 2.96% 10.41% -
ROE 2.02% 1.81% 2.49% 3.10% 0.73% 0.97% 3.31% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 144.07 139.26 136.31 126.66 118.34 99.85 91.35 7.88%
EPS 8.69 7.29 9.62 9.31 2.44 2.96 9.51 -1.49%
DPS 18.50 20.00 20.00 20.00 18.00 17.00 15.00 3.55%
NAPS 4.31 4.02 3.87 3.00 3.36 3.05 2.87 7.00%
Adjusted Per Share Value based on latest NOSH - 60,765
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 144.07 139.26 136.31 126.59 118.22 99.94 91.38 7.87%
EPS 8.69 7.29 9.62 9.31 2.44 2.96 9.51 -1.49%
DPS 18.50 20.00 20.00 19.99 17.98 17.02 15.01 3.54%
NAPS 4.31 4.02 3.87 2.9984 3.3566 3.0527 2.871 7.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 5.10 4.42 4.09 3.99 4.08 2.80 2.24 -
P/RPS 3.54 3.17 3.00 3.15 3.45 2.80 2.45 6.32%
P/EPS 58.70 60.59 42.50 42.84 167.21 94.71 23.55 16.43%
EY 1.70 1.65 2.35 2.33 0.60 1.06 4.25 -14.15%
DY 3.63 4.52 4.89 5.01 4.41 6.07 6.70 -9.70%
P/NAPS 1.18 1.10 1.06 1.33 1.21 0.92 0.78 7.13%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 28/05/13 24/05/12 31/05/11 25/05/10 14/05/09 28/05/08 -
Price 6.10 4.40 4.34 4.06 4.16 3.16 2.40 -
P/RPS 4.23 3.16 3.18 3.21 3.52 3.16 2.63 8.23%
P/EPS 70.21 60.32 45.10 43.59 170.49 106.89 25.24 18.58%
EY 1.42 1.66 2.22 2.29 0.59 0.94 3.96 -15.70%
DY 3.03 4.55 4.61 4.93 4.33 5.38 6.25 -11.36%
P/NAPS 1.42 1.09 1.12 1.35 1.24 1.04 0.84 9.14%

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