[AJI] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -20.57%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 566,040 484,678 479,082 450,272 460,284 443,119 431,632 19.86%
PBT -3,352 24,286 58,630 63,874 81,188 61,104 71,854 -
Tax -40 -7,290 -12,745 -15,562 -20,364 -14,717 -17,722 -98.29%
NP -3,392 16,996 45,885 48,312 60,824 46,387 54,132 -
-
NP to SH -3,392 16,996 45,885 48,312 60,824 46,387 54,132 -
-
Tax Rate - 30.02% 21.74% 24.36% 25.08% 24.09% 24.66% -
Total Cost 569,432 467,682 433,197 401,960 399,460 396,732 377,500 31.62%
-
Net Worth 499,767 505,847 523,479 513,143 527,735 511,927 506,455 -0.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,671 - - 46,511 - - - -
Div Payout % 0.00% - - 96.27% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 499,767 505,847 523,479 513,143 527,735 511,927 506,455 -0.88%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.60% 3.51% 9.58% 10.73% 13.21% 10.47% 12.54% -
ROE -0.68% 3.36% 8.77% 9.41% 11.53% 9.06% 10.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 931.00 797.18 787.98 740.59 757.06 728.83 709.93 19.86%
EPS -5.56 27.95 75.47 79.46 100.04 76.30 89.04 -
DPS 34.00 0.00 0.00 76.50 0.00 0.00 0.00 -
NAPS 8.22 8.32 8.61 8.44 8.68 8.42 8.33 -0.88%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 931.00 797.18 787.98 740.59 757.06 728.83 709.93 19.86%
EPS -5.56 27.95 75.47 79.46 100.04 76.30 89.04 -
DPS 34.00 0.00 0.00 76.50 0.00 0.00 0.00 -
NAPS 8.22 8.32 8.61 8.44 8.68 8.42 8.33 -0.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 11.98 14.50 15.40 15.88 15.50 15.88 16.02 -
P/RPS 1.29 1.82 1.95 2.14 2.05 2.18 2.26 -31.26%
P/EPS -214.73 51.87 20.41 19.98 15.49 20.81 17.99 -
EY -0.47 1.93 4.90 5.00 6.45 4.80 5.56 -
DY 2.84 0.00 0.00 4.82 0.00 0.00 0.00 -
P/NAPS 1.46 1.74 1.79 1.88 1.79 1.89 1.92 -16.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 28/02/22 24/11/21 17/08/21 24/05/21 25/02/21 -
Price 11.90 13.70 14.82 15.78 15.60 15.60 15.80 -
P/RPS 1.28 1.72 1.88 2.13 2.06 2.14 2.23 -31.00%
P/EPS -213.30 49.01 19.64 19.86 15.59 20.45 17.75 -
EY -0.47 2.04 5.09 5.04 6.41 4.89 5.64 -
DY 2.86 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.45 1.65 1.72 1.87 1.80 1.85 1.90 -16.53%

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