[AJI] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 47.1%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 110,240 81,063 87,591 84,668 82,878 76,966 71,877 7.38%
PBT 8,394 8,189 6,390 6,096 6,174 5,748 2,006 26.91%
Tax -1,801 -2,503 -1,108 -1,661 -323 -88 -524 22.82%
NP 6,593 5,686 5,282 4,435 5,851 5,660 1,482 28.21%
-
NP to SH 6,593 5,686 5,282 4,435 5,851 5,660 1,482 28.21%
-
Tax Rate 21.46% 30.57% 17.34% 27.25% 5.23% 1.53% 26.12% -
Total Cost 103,647 75,377 82,309 80,233 77,027 71,306 70,395 6.65%
-
Net Worth 307,642 279,675 262,043 244,411 235,292 182,297 204,078 7.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 20,519 12,159 11,247 12,159 12,159 12,153 10,932 11.05%
Div Payout % 311.23% 213.86% 212.95% 274.18% 207.82% 214.72% 737.70% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 307,642 279,675 262,043 244,411 235,292 182,297 204,078 7.07%
NOSH 60,799 60,799 60,799 60,799 60,799 60,765 60,737 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.98% 7.01% 6.03% 5.24% 7.06% 7.35% 2.06% -
ROE 2.14% 2.03% 2.02% 1.81% 2.49% 3.10% 0.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 181.32 133.33 144.07 139.26 136.31 126.66 118.34 7.36%
EPS 10.84 9.35 8.69 7.29 9.62 9.31 2.44 28.18%
DPS 33.75 20.00 18.50 20.00 20.00 20.00 18.00 11.03%
NAPS 5.06 4.60 4.31 4.02 3.87 3.00 3.36 7.05%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 181.32 133.33 144.07 139.26 136.31 126.59 118.22 7.38%
EPS 10.84 9.35 8.69 7.29 9.62 9.31 2.44 28.18%
DPS 33.75 20.00 18.50 20.00 20.00 19.99 17.98 11.05%
NAPS 5.06 4.60 4.31 4.02 3.87 2.9984 3.3566 7.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 8.98 6.30 5.10 4.42 4.09 3.99 4.08 -
P/RPS 4.95 4.73 3.54 3.17 3.00 3.15 3.45 6.19%
P/EPS 82.81 67.36 58.70 60.59 42.50 42.84 167.21 -11.04%
EY 1.21 1.48 1.70 1.65 2.35 2.33 0.60 12.38%
DY 3.76 3.17 3.63 4.52 4.89 5.01 4.41 -2.62%
P/NAPS 1.77 1.37 1.18 1.10 1.06 1.33 1.21 6.53%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 18/05/15 28/05/14 28/05/13 24/05/12 31/05/11 25/05/10 -
Price 13.28 6.35 6.10 4.40 4.34 4.06 4.16 -
P/RPS 7.32 4.76 4.23 3.16 3.18 3.21 3.52 12.96%
P/EPS 122.46 67.90 70.21 60.32 45.10 43.59 170.49 -5.36%
EY 0.82 1.47 1.42 1.66 2.22 2.29 0.59 5.63%
DY 2.54 3.15 3.03 4.55 4.61 4.93 4.33 -8.49%
P/NAPS 2.62 1.38 1.42 1.09 1.12 1.35 1.24 13.26%

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