[AJI] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 14.03%
YoY- -5.74%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 403,398 349,708 343,766 339,758 328,111 311,500 295,461 5.32%
PBT 57,585 42,922 37,480 31,685 30,950 31,061 33,344 9.52%
Tax -14,139 -11,117 -9,525 -9,559 -7,477 -5,980 -7,872 10.24%
NP 43,446 31,805 27,955 22,126 23,473 25,081 25,472 9.29%
-
NP to SH 43,446 31,805 27,955 22,126 23,473 25,081 25,472 9.29%
-
Tax Rate 24.55% 25.90% 25.41% 30.17% 24.16% 19.25% 23.61% -
Total Cost 359,952 317,903 315,811 317,632 304,638 286,419 269,989 4.90%
-
Net Worth 321,018 290,011 270,555 252,923 240,764 228,034 212,252 7.13%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 20,519 12,159 11,247 12,159 12,159 12,153 10,932 11.05%
Div Payout % 47.23% 38.23% 40.24% 54.96% 51.80% 48.46% 42.92% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 321,018 290,011 270,555 252,923 240,764 228,034 212,252 7.13%
NOSH 60,799 60,799 60,799 60,799 60,799 60,809 60,817 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.77% 9.09% 8.13% 6.51% 7.15% 8.05% 8.62% -
ROE 13.53% 10.97% 10.33% 8.75% 9.75% 11.00% 12.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 663.49 575.19 565.41 558.82 539.67 512.26 485.82 5.32%
EPS 71.46 52.31 45.98 36.39 38.61 41.25 41.88 9.30%
DPS 33.75 20.00 18.50 20.00 20.00 20.00 18.00 11.03%
NAPS 5.28 4.77 4.45 4.16 3.96 3.75 3.49 7.13%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 663.49 575.19 565.41 558.82 539.67 512.34 485.96 5.32%
EPS 71.46 52.31 45.98 36.39 38.61 41.25 41.90 9.29%
DPS 33.75 20.00 18.50 20.00 20.00 19.99 17.98 11.05%
NAPS 5.28 4.77 4.45 4.16 3.96 3.7506 3.4911 7.13%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 12.52 6.14 6.07 4.38 4.28 4.20 4.13 -
P/RPS 1.89 1.07 1.07 0.78 0.79 0.82 0.85 14.23%
P/EPS 17.52 11.74 13.20 12.04 11.09 10.18 9.86 10.04%
EY 5.71 8.52 7.57 8.31 9.02 9.82 10.14 -9.11%
DY 2.70 3.26 3.05 4.57 4.67 4.76 4.36 -7.66%
P/NAPS 2.37 1.29 1.36 1.05 1.08 1.12 1.18 12.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 -
Price 14.20 5.65 6.06 4.33 4.61 4.04 3.99 -
P/RPS 2.14 0.98 1.07 0.77 0.85 0.79 0.82 17.31%
P/EPS 19.87 10.80 13.18 11.90 11.94 9.80 9.53 13.01%
EY 5.03 9.26 7.59 8.40 8.37 10.21 10.50 -11.53%
DY 2.38 3.54 3.05 4.62 4.34 4.95 4.51 -10.09%
P/NAPS 2.69 1.18 1.36 1.04 1.16 1.08 1.14 15.36%

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