[AJI] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -13.57%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 371,024 346,904 342,428 331,118 318,740 311,076 273,501 5.21%
PBT 53,736 38,797 37,302 28,164 33,092 28,200 32,456 8.76%
Tax -13,856 -9,468 -10,108 -7,344 -7,684 -6,508 -8,200 9.13%
NP 39,880 29,329 27,194 20,820 25,408 21,692 24,256 8.63%
-
NP to SH 39,880 29,329 27,194 20,820 25,408 21,692 24,256 8.63%
-
Tax Rate 25.79% 24.40% 27.10% 26.08% 23.22% 23.08% 25.26% -
Total Cost 331,144 317,575 315,234 310,298 293,332 289,384 249,245 4.84%
-
Net Worth 301,563 274,811 255,963 240,156 229,226 214,580 202,413 6.86%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,159 11,247 12,159 12,159 12,153 10,932 10,345 2.72%
Div Payout % 30.49% 38.35% 44.72% 58.40% 47.83% 50.40% 42.65% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 301,563 274,811 255,963 240,156 229,226 214,580 202,413 6.86%
NOSH 60,799 60,799 60,799 60,799 60,799 60,787 60,784 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.75% 8.45% 7.94% 6.29% 7.97% 6.97% 8.87% -
ROE 13.22% 10.67% 10.62% 8.67% 11.08% 10.11% 11.98% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 610.25 570.58 563.21 544.61 524.22 511.74 449.95 5.20%
EPS 65.59 48.24 44.73 34.24 41.79 35.68 39.90 8.63%
DPS 20.00 18.50 20.00 20.00 20.00 18.00 17.00 2.74%
NAPS 4.96 4.52 4.21 3.95 3.77 3.53 3.33 6.86%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 610.25 570.58 563.21 544.61 524.25 511.65 449.84 5.21%
EPS 65.59 48.24 44.73 34.24 41.79 35.68 39.90 8.63%
DPS 20.00 18.50 20.00 20.00 19.99 17.98 17.02 2.72%
NAPS 4.96 4.52 4.21 3.95 3.7702 3.5293 3.3292 6.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 8.85 5.50 4.93 4.14 4.00 4.05 3.40 -
P/RPS 1.45 0.96 0.88 0.76 0.76 0.79 0.76 11.36%
P/EPS 13.49 11.40 11.02 12.09 9.57 11.35 8.52 7.95%
EY 7.41 8.77 9.07 8.27 10.45 8.81 11.74 -7.37%
DY 2.26 3.36 4.06 4.83 5.00 4.44 5.00 -12.39%
P/NAPS 1.78 1.22 1.17 1.05 1.06 1.15 1.02 9.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 20/02/14 27/02/13 23/02/12 24/02/11 10/02/10 -
Price 9.15 5.70 5.00 4.18 4.00 4.00 3.30 -
P/RPS 1.50 1.00 0.89 0.77 0.76 0.78 0.73 12.74%
P/EPS 13.95 11.82 11.18 12.21 9.57 11.21 8.27 9.10%
EY 7.17 8.46 8.95 8.19 10.45 8.92 12.09 -8.33%
DY 2.19 3.25 4.00 4.78 5.00 4.50 5.15 -13.27%
P/NAPS 1.84 1.26 1.19 1.06 1.06 1.13 0.99 10.87%

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