[AJI] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 10.12%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 394,860 400,201 386,614 378,986 382,072 340,376 345,750 9.26%
PBT 69,268 53,941 60,729 60,218 54,692 40,596 43,209 37.01%
Tax -17,444 -13,154 -15,137 -14,860 -13,504 -10,863 -11,146 34.83%
NP 51,824 40,787 45,592 45,358 41,188 29,733 32,062 37.76%
-
NP to SH 51,824 40,787 45,592 45,358 41,188 29,733 32,062 37.76%
-
Tax Rate 25.18% 24.39% 24.93% 24.68% 24.69% 26.76% 25.80% -
Total Cost 343,036 359,414 341,022 333,628 340,884 310,643 313,688 6.14%
-
Net Worth 321,018 307,642 301,563 290,011 290,011 279,675 274,811 10.92%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 20,519 - - - 12,159 - -
Div Payout % - 50.31% - - - 40.90% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 321,018 307,642 301,563 290,011 290,011 279,675 274,811 10.92%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.12% 10.19% 11.79% 11.97% 10.78% 8.74% 9.27% -
ROE 16.14% 13.26% 15.12% 15.64% 14.20% 10.63% 11.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 649.45 658.24 635.89 623.34 628.42 559.84 568.68 9.26%
EPS 85.24 67.09 74.99 74.60 67.76 48.90 52.73 37.77%
DPS 0.00 33.75 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.28 5.06 4.96 4.77 4.77 4.60 4.52 10.92%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 649.45 658.24 635.89 623.34 628.42 559.84 568.68 9.26%
EPS 85.24 67.09 74.99 74.60 67.76 48.90 52.73 37.77%
DPS 0.00 33.75 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.28 5.06 4.96 4.77 4.77 4.60 4.52 10.92%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 12.52 8.98 8.85 6.35 6.14 6.30 5.50 -
P/RPS 1.93 1.36 1.39 1.02 0.98 1.13 0.97 58.26%
P/EPS 14.69 13.39 11.80 8.51 9.06 12.88 10.43 25.67%
EY 6.81 7.47 8.47 11.75 11.03 7.76 9.59 -20.42%
DY 0.00 3.76 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 2.37 1.77 1.78 1.33 1.29 1.37 1.22 55.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 16/02/15 -
Price 14.20 13.28 9.15 6.40 5.65 6.35 5.70 -
P/RPS 2.19 2.02 1.44 1.03 0.90 1.13 1.00 68.72%
P/EPS 16.66 19.80 12.20 8.58 8.34 12.98 10.81 33.45%
EY 6.00 5.05 8.20 11.66 11.99 7.70 9.25 -25.08%
DY 0.00 2.54 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 2.69 2.62 1.84 1.34 1.18 1.38 1.26 65.87%

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