[AJI] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -3.64%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 385,692 419,917 406,652 396,038 394,860 400,201 386,614 -0.15%
PBT 41,684 211,469 67,196 66,516 69,268 53,941 60,729 -22.20%
Tax -10,156 -24,007 -15,853 -16,578 -17,444 -13,154 -15,137 -23.37%
NP 31,528 187,462 51,342 49,938 51,824 40,787 45,592 -21.81%
-
NP to SH 31,528 187,462 51,342 49,938 51,824 40,787 45,592 -21.81%
-
Tax Rate 24.36% 11.35% 23.59% 24.92% 25.18% 24.39% 24.93% -
Total Cost 354,164 232,455 355,309 346,100 343,036 359,414 341,022 2.55%
-
Net Worth 482,744 474,840 325,882 313,114 321,018 307,642 301,563 36.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 20,519 - -
Div Payout % - - - - - 50.31% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 482,744 474,840 325,882 313,114 321,018 307,642 301,563 36.88%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.17% 44.64% 12.63% 12.61% 13.12% 10.19% 11.79% -
ROE 6.53% 39.48% 15.75% 15.95% 16.14% 13.26% 15.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 634.37 690.66 668.85 651.39 649.45 658.24 635.89 -0.15%
EPS 51.84 308.33 84.45 82.14 85.24 67.09 74.99 -21.83%
DPS 0.00 0.00 0.00 0.00 0.00 33.75 0.00 -
NAPS 7.94 7.81 5.36 5.15 5.28 5.06 4.96 36.88%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 634.37 690.66 668.85 651.39 649.45 658.24 635.89 -0.15%
EPS 51.84 308.33 84.45 82.14 85.24 67.09 74.99 -21.83%
DPS 0.00 0.00 0.00 0.00 0.00 33.75 0.00 -
NAPS 7.94 7.81 5.36 5.15 5.28 5.06 4.96 36.88%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 24.34 15.90 13.88 13.30 12.52 8.98 8.85 -
P/RPS 3.84 2.30 2.08 2.04 1.93 1.36 1.39 97.00%
P/EPS 46.94 5.16 16.44 16.19 14.69 13.39 11.80 151.26%
EY 2.13 19.39 6.08 6.18 6.81 7.47 8.47 -60.19%
DY 0.00 0.00 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 3.07 2.04 2.59 2.58 2.37 1.77 1.78 43.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 24/02/16 -
Price 26.00 20.00 14.50 13.20 14.20 13.28 9.15 -
P/RPS 4.10 2.90 2.17 2.03 2.19 2.02 1.44 101.01%
P/EPS 50.14 6.49 17.17 16.07 16.66 19.80 12.20 156.79%
EY 1.99 15.42 5.82 6.22 6.00 5.05 8.20 -61.12%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 3.27 2.56 2.71 2.56 2.69 2.62 1.84 46.77%

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