[AJI] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 0.62%
YoY- 9.76%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 443,119 431,632 421,452 380,336 461,689 454,493 443,806 -0.10%
PBT 61,104 71,854 75,694 79,228 77,746 76,213 75,208 -12.91%
Tax -14,717 -17,722 -18,056 -19,004 -17,893 -17,537 -17,132 -9.62%
NP 46,387 54,132 57,638 60,224 59,853 58,676 58,076 -13.90%
-
NP to SH 46,387 54,132 57,638 60,224 59,853 58,676 58,076 -13.90%
-
Tax Rate 24.09% 24.66% 23.85% 23.99% 23.01% 23.01% 22.78% -
Total Cost 396,732 377,500 363,814 320,112 401,836 395,817 385,730 1.89%
-
Net Worth 511,927 506,455 494,295 510,711 495,511 480,920 465,720 6.50%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 59,947 - - - - -
Div Payout % - - 104.01% - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 511,927 506,455 494,295 510,711 495,511 480,920 465,720 6.50%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.47% 12.54% 13.68% 15.83% 12.96% 12.91% 13.09% -
ROE 9.06% 10.69% 11.66% 11.79% 12.08% 12.20% 12.47% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 728.83 709.93 693.19 625.56 759.37 747.53 729.96 -0.10%
EPS 76.30 89.04 94.80 99.04 98.44 96.51 95.52 -13.89%
DPS 0.00 0.00 98.60 0.00 0.00 0.00 0.00 -
NAPS 8.42 8.33 8.13 8.40 8.15 7.91 7.66 6.50%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 728.83 709.93 693.19 625.56 759.37 747.53 729.96 -0.10%
EPS 76.30 89.04 94.80 99.04 98.44 96.51 95.52 -13.89%
DPS 0.00 0.00 98.60 0.00 0.00 0.00 0.00 -
NAPS 8.42 8.33 8.13 8.40 8.15 7.91 7.66 6.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 15.88 16.02 16.20 17.00 13.00 14.48 16.66 -
P/RPS 2.18 2.26 2.34 2.72 1.71 1.94 2.28 -2.94%
P/EPS 20.81 17.99 17.09 17.16 13.21 15.00 17.44 12.48%
EY 4.80 5.56 5.85 5.83 7.57 6.66 5.73 -11.12%
DY 0.00 0.00 6.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.92 1.99 2.02 1.60 1.83 2.17 -8.79%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 25/02/21 24/11/20 17/08/20 25/06/20 26/02/20 27/11/19 -
Price 15.60 15.80 15.18 15.14 15.00 15.40 15.34 -
P/RPS 2.14 2.23 2.19 2.42 1.98 2.06 2.10 1.26%
P/EPS 20.45 17.75 16.01 15.28 15.24 15.96 16.06 17.46%
EY 4.89 5.64 6.25 6.54 6.56 6.27 6.23 -14.89%
DY 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.90 1.87 1.80 1.84 1.95 2.00 -5.06%

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