[AJI] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 54.81%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 380,912 436,286 428,310 423,686 385,692 419,917 406,652 -4.27%
PBT 58,444 67,067 64,136 62,436 41,684 211,469 67,196 -8.90%
Tax -13,768 -10,806 -8,702 -13,628 -10,156 -24,007 -15,853 -8.99%
NP 44,676 56,261 55,433 48,808 31,528 187,462 51,342 -8.87%
-
NP to SH 44,676 56,261 55,433 48,808 31,528 187,462 51,342 -8.87%
-
Tax Rate 23.56% 16.11% 13.57% 21.83% 24.36% 11.35% 23.59% -
Total Cost 336,236 380,025 372,877 374,878 354,164 232,455 355,309 -3.62%
-
Net Worth 448,088 437,144 422,553 405,529 482,744 474,840 325,882 23.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 28,271 - - - - - -
Div Payout % - 50.25% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 448,088 437,144 422,553 405,529 482,744 474,840 325,882 23.72%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.73% 12.90% 12.94% 11.52% 8.17% 44.64% 12.63% -
ROE 9.97% 12.87% 13.12% 12.04% 6.53% 39.48% 15.75% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 626.51 717.59 704.47 696.86 634.37 690.66 668.85 -4.27%
EPS 73.48 92.54 91.17 80.28 51.84 308.33 84.45 -8.88%
DPS 0.00 46.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.19 6.95 6.67 7.94 7.81 5.36 23.72%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 626.51 717.59 704.47 696.86 634.37 690.66 668.85 -4.27%
EPS 73.48 92.54 91.17 80.28 51.84 308.33 84.45 -8.88%
DPS 0.00 46.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.19 6.95 6.67 7.94 7.81 5.36 23.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 22.10 22.30 21.10 20.00 24.34 15.90 13.88 -
P/RPS 3.53 3.11 3.00 2.87 3.84 2.30 2.08 42.41%
P/EPS 30.08 24.10 23.14 24.91 46.94 5.16 16.44 49.76%
EY 3.32 4.15 4.32 4.01 2.13 19.39 6.08 -33.26%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.10 3.04 3.00 3.07 2.04 2.59 10.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 -
Price 21.88 22.00 22.42 18.60 26.00 20.00 14.50 -
P/RPS 3.49 3.07 3.18 2.67 4.10 2.90 2.17 37.38%
P/EPS 29.78 23.77 24.59 23.17 50.14 6.49 17.17 44.50%
EY 3.36 4.21 4.07 4.32 1.99 15.42 5.82 -30.73%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.06 3.23 2.79 3.27 2.56 2.71 6.31%

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