[AJI] YoY TTM 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- 8.63%
YoY- -0.22%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 408,727 355,223 343,707 341,685 330,682 317,835 304,351 5.03%
PBT 57,090 49,070 36,600 34,302 31,741 31,650 32,949 9.58%
Tax -14,013 -12,503 -9,300 -10,266 -7,652 -6,240 -8,018 9.74%
NP 43,077 36,567 27,300 24,036 24,089 25,410 24,931 9.53%
-
NP to SH 43,077 36,567 27,300 24,036 24,089 25,410 24,931 9.53%
-
Tax Rate 24.55% 25.48% 25.41% 29.93% 24.11% 19.72% 24.33% -
Total Cost 365,650 318,656 316,407 317,649 306,593 292,425 279,420 4.58%
-
Net Worth 313,114 290,011 266,907 250,491 237,116 233,399 208,435 7.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,519 12,159 11,247 12,159 12,159 12,153 10,932 11.05%
Div Payout % 47.63% 33.25% 41.20% 50.59% 50.48% 47.83% 43.85% -
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 313,114 290,011 266,907 250,491 237,116 233,399 208,435 7.01%
NOSH 60,799 60,799 60,799 60,799 60,799 60,781 60,768 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 10.54% 10.29% 7.94% 7.03% 7.28% 7.99% 8.19% -
ROE 13.76% 12.61% 10.23% 9.60% 10.16% 10.89% 11.96% -
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 672.26 584.26 565.32 561.99 543.89 522.92 500.84 5.02%
EPS 70.85 60.14 44.90 39.53 39.62 41.81 41.03 9.52%
DPS 33.75 20.00 18.50 20.00 20.00 20.00 18.00 11.03%
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 672.26 584.26 565.32 561.99 543.89 522.76 500.59 5.03%
EPS 70.85 60.14 44.90 39.53 39.62 41.79 41.01 9.53%
DPS 33.75 20.00 18.50 20.00 20.00 19.99 17.98 11.05%
NAPS 5.15 4.77 4.39 4.12 3.90 3.8389 3.4283 7.01%
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 1.98 1.09 1.09 0.80 0.75 0.69 0.81 16.04%
P/EPS 18.77 10.56 13.74 11.38 10.27 8.68 9.92 11.20%
EY 5.33 9.47 7.28 8.79 9.73 11.52 10.08 -10.06%
DY 2.54 3.15 3.00 4.44 4.91 5.51 4.42 -8.81%
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 1.96 1.10 1.05 0.79 0.75 0.73 0.84 15.15%
P/EPS 18.63 10.64 13.23 11.23 10.35 9.09 10.29 10.38%
EY 5.37 9.40 7.56 8.90 9.66 11.00 9.72 -9.40%
DY 2.56 3.13 3.11 4.50 4.88 5.26 4.27 -8.16%
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