[AJI] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -20.59%
YoY- 41.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 447,731 437,665 426,144 380,912 436,286 428,310 423,686 3.75%
PBT 72,660 76,326 69,262 58,444 67,067 64,136 62,436 10.64%
Tax -16,079 -16,650 -15,860 -13,768 -10,806 -8,702 -13,628 11.66%
NP 56,581 59,676 53,402 44,676 56,261 55,433 48,808 10.36%
-
NP to SH 56,581 59,676 53,402 44,676 56,261 55,433 48,808 10.36%
-
Tax Rate 22.13% 21.81% 22.90% 23.56% 16.11% 13.57% 21.83% -
Total Cost 391,150 377,989 372,742 336,236 380,025 372,877 374,878 2.87%
-
Net Worth 465,112 453,560 435,320 448,088 437,144 422,553 405,529 9.57%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 28,575 - - - 28,271 - - -
Div Payout % 50.50% - - - 50.25% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 465,112 453,560 435,320 448,088 437,144 422,553 405,529 9.57%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.64% 13.64% 12.53% 11.73% 12.90% 12.94% 11.52% -
ROE 12.17% 13.16% 12.27% 9.97% 12.87% 13.12% 12.04% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 736.41 719.86 700.91 626.51 717.59 704.47 696.86 3.75%
EPS 93.06 98.16 87.84 73.48 92.54 91.17 80.28 10.35%
DPS 47.00 0.00 0.00 0.00 46.50 0.00 0.00 -
NAPS 7.65 7.46 7.16 7.37 7.19 6.95 6.67 9.57%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 736.41 719.86 700.91 626.51 717.59 704.47 696.86 3.75%
EPS 93.06 98.16 87.84 73.48 92.54 91.17 80.28 10.35%
DPS 47.00 0.00 0.00 0.00 46.50 0.00 0.00 -
NAPS 7.65 7.46 7.16 7.37 7.19 6.95 6.67 9.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 18.00 19.40 21.78 22.10 22.30 21.10 20.00 -
P/RPS 2.44 2.69 3.11 3.53 3.11 3.00 2.87 -10.26%
P/EPS 19.34 19.77 24.80 30.08 24.10 23.14 24.91 -15.53%
EY 5.17 5.06 4.03 3.32 4.15 4.32 4.01 18.47%
DY 2.61 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 2.35 2.60 3.04 3.00 3.10 3.04 3.00 -15.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 -
Price 17.52 18.62 20.40 21.88 22.00 22.42 18.60 -
P/RPS 2.38 2.59 2.91 3.49 3.07 3.18 2.67 -7.38%
P/EPS 18.83 18.97 23.23 29.78 23.77 24.59 23.17 -12.92%
EY 5.31 5.27 4.31 3.36 4.21 4.07 4.32 14.76%
DY 2.68 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 2.29 2.50 2.85 2.97 3.06 3.23 2.79 -12.34%

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