[AJI] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 1.78%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 330,682 317,835 304,351 262,625 230,616 202,135 181,017 10.55%
PBT 31,741 31,650 32,949 27,330 27,179 22,494 14,871 13.45%
Tax -7,652 -6,240 -8,018 -7,023 -5,940 -4,899 -1,642 29.21%
NP 24,089 25,410 24,931 20,307 21,239 17,595 13,229 10.49%
-
NP to SH 24,089 25,410 24,931 20,307 21,239 17,595 13,229 10.49%
-
Tax Rate 24.11% 19.72% 24.33% 25.70% 21.86% 21.78% 11.04% -
Total Cost 306,593 292,425 279,420 242,318 209,377 184,540 167,788 10.55%
-
Net Worth 237,116 233,399 208,435 189,170 178,119 164,746 152,067 7.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,159 12,153 10,932 10,345 9,123 6,080 5,473 14.21%
Div Payout % 50.48% 47.83% 43.85% 50.94% 42.95% 34.56% 41.38% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 237,116 233,399 208,435 189,170 178,119 164,746 152,067 7.67%
NOSH 60,799 60,781 60,768 60,826 60,791 60,792 60,827 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.28% 7.99% 8.19% 7.73% 9.21% 8.70% 7.31% -
ROE 10.16% 10.89% 11.96% 10.73% 11.92% 10.68% 8.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 543.89 522.92 500.84 431.76 379.35 332.50 297.59 10.56%
EPS 39.62 41.81 41.03 33.39 34.94 28.94 21.75 10.50%
DPS 20.00 20.00 18.00 17.00 15.00 10.00 9.00 14.22%
NAPS 3.90 3.84 3.43 3.11 2.93 2.71 2.50 7.68%
Adjusted Per Share Value based on latest NOSH - 60,826
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 543.89 522.76 500.59 431.96 379.31 332.46 297.73 10.55%
EPS 39.62 41.79 41.01 33.40 34.93 28.94 21.76 10.49%
DPS 20.00 19.99 17.98 17.02 15.01 10.00 9.00 14.22%
NAPS 3.90 3.8389 3.4283 3.1114 2.9297 2.7097 2.5012 7.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.07 3.63 4.07 3.06 2.45 2.20 2.09 -
P/RPS 0.75 0.69 0.81 0.71 0.65 0.66 0.70 1.15%
P/EPS 10.27 8.68 9.92 9.17 7.01 7.60 9.61 1.11%
EY 9.73 11.52 10.08 10.91 14.26 13.16 10.41 -1.11%
DY 4.91 5.51 4.42 5.56 6.12 4.55 4.31 2.19%
P/NAPS 1.04 0.95 1.19 0.98 0.84 0.81 0.84 3.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 23/11/10 18/11/09 18/11/08 15/11/07 20/11/06 -
Price 4.10 3.80 4.22 3.22 2.25 2.20 2.00 -
P/RPS 0.75 0.73 0.84 0.75 0.59 0.66 0.67 1.89%
P/EPS 10.35 9.09 10.29 9.65 6.44 7.60 9.20 1.98%
EY 9.66 11.00 9.72 10.37 15.53 13.16 10.87 -1.94%
DY 4.88 5.26 4.27 5.28 6.67 4.55 4.50 1.35%
P/NAPS 1.05 0.99 1.23 1.04 0.77 0.81 0.80 4.63%

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