[AJI] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 31.12%
YoY- 1.0%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 484,678 479,082 450,272 460,284 443,119 431,632 421,452 9.77%
PBT 24,286 58,630 63,874 81,188 61,104 71,854 75,694 -53.16%
Tax -7,290 -12,745 -15,562 -20,364 -14,717 -17,722 -18,056 -45.40%
NP 16,996 45,885 48,312 60,824 46,387 54,132 57,638 -55.73%
-
NP to SH 16,996 45,885 48,312 60,824 46,387 54,132 57,638 -55.73%
-
Tax Rate 30.02% 21.74% 24.36% 25.08% 24.09% 24.66% 23.85% -
Total Cost 467,682 433,197 401,960 399,460 396,732 377,500 363,814 18.24%
-
Net Worth 505,847 523,479 513,143 527,735 511,927 506,455 494,295 1.55%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 46,511 - - - 59,947 -
Div Payout % - - 96.27% - - - 104.01% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 505,847 523,479 513,143 527,735 511,927 506,455 494,295 1.55%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.51% 9.58% 10.73% 13.21% 10.47% 12.54% 13.68% -
ROE 3.36% 8.77% 9.41% 11.53% 9.06% 10.69% 11.66% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 797.18 787.98 740.59 757.06 728.83 709.93 693.19 9.77%
EPS 27.95 75.47 79.46 100.04 76.30 89.04 94.80 -55.73%
DPS 0.00 0.00 76.50 0.00 0.00 0.00 98.60 -
NAPS 8.32 8.61 8.44 8.68 8.42 8.33 8.13 1.55%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 797.18 787.98 740.59 757.06 728.83 709.93 693.19 9.77%
EPS 27.95 75.47 79.46 100.04 76.30 89.04 94.80 -55.73%
DPS 0.00 0.00 76.50 0.00 0.00 0.00 98.60 -
NAPS 8.32 8.61 8.44 8.68 8.42 8.33 8.13 1.55%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 14.50 15.40 15.88 15.50 15.88 16.02 16.20 -
P/RPS 1.82 1.95 2.14 2.05 2.18 2.26 2.34 -15.43%
P/EPS 51.87 20.41 19.98 15.49 20.81 17.99 17.09 109.76%
EY 1.93 4.90 5.00 6.45 4.80 5.56 5.85 -52.28%
DY 0.00 0.00 4.82 0.00 0.00 0.00 6.09 -
P/NAPS 1.74 1.79 1.88 1.79 1.89 1.92 1.99 -8.56%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 24/11/21 17/08/21 24/05/21 25/02/21 24/11/20 -
Price 13.70 14.82 15.78 15.60 15.60 15.80 15.18 -
P/RPS 1.72 1.88 2.13 2.06 2.14 2.23 2.19 -14.88%
P/EPS 49.01 19.64 19.86 15.59 20.45 17.75 16.01 110.97%
EY 2.04 5.09 5.04 6.41 4.89 5.64 6.25 -52.62%
DY 0.00 0.00 4.85 0.00 0.00 0.00 6.50 -
P/NAPS 1.65 1.72 1.87 1.80 1.85 1.90 1.87 -8.01%

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