[AJI] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 5.85%
YoY- 8.75%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 380,336 461,689 454,493 443,806 402,416 447,731 437,665 -8.94%
PBT 79,228 77,746 76,213 75,208 71,300 72,660 76,326 2.52%
Tax -19,004 -17,893 -17,537 -17,132 -16,432 -16,079 -16,650 9.22%
NP 60,224 59,853 58,676 58,076 54,868 56,581 59,676 0.61%
-
NP to SH 60,224 59,853 58,676 58,076 54,868 56,581 59,676 0.61%
-
Tax Rate 23.99% 23.01% 23.01% 22.78% 23.05% 22.13% 21.81% -
Total Cost 320,112 401,836 395,817 385,730 347,548 391,150 377,989 -10.49%
-
Net Worth 510,711 495,511 480,920 465,720 479,096 465,112 453,560 8.24%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - 28,575 - -
Div Payout % - - - - - 50.50% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 510,711 495,511 480,920 465,720 479,096 465,112 453,560 8.24%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.83% 12.96% 12.91% 13.09% 13.63% 12.64% 13.64% -
ROE 11.79% 12.08% 12.20% 12.47% 11.45% 12.17% 13.16% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 625.56 759.37 747.53 729.96 661.88 736.41 719.86 -8.94%
EPS 99.04 98.44 96.51 95.52 90.24 93.06 98.16 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 47.00 0.00 -
NAPS 8.40 8.15 7.91 7.66 7.88 7.65 7.46 8.24%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 625.56 759.37 747.53 729.96 661.88 736.41 719.86 -8.94%
EPS 99.04 98.44 96.51 95.52 90.24 93.06 98.16 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 47.00 0.00 -
NAPS 8.40 8.15 7.91 7.66 7.88 7.65 7.46 8.24%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 17.00 13.00 14.48 16.66 17.64 18.00 19.40 -
P/RPS 2.72 1.71 1.94 2.28 2.67 2.44 2.69 0.74%
P/EPS 17.16 13.21 15.00 17.44 19.55 19.34 19.77 -9.01%
EY 5.83 7.57 6.66 5.73 5.12 5.17 5.06 9.91%
DY 0.00 0.00 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 2.02 1.60 1.83 2.17 2.24 2.35 2.60 -15.50%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 25/06/20 26/02/20 27/11/19 22/08/19 23/05/19 26/02/19 -
Price 15.14 15.00 15.40 15.34 17.46 17.52 18.62 -
P/RPS 2.42 1.98 2.06 2.10 2.64 2.38 2.59 -4.42%
P/EPS 15.28 15.24 15.96 16.06 19.35 18.83 18.97 -13.44%
EY 6.54 6.56 6.27 6.23 5.17 5.31 5.27 15.49%
DY 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 1.80 1.84 1.95 2.00 2.22 2.29 2.50 -19.68%

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