[AJI] QoQ Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -1.68%
YoY- 64.93%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 709,754 685,740 636,446 644,912 625,780 594,108 603,747 11.35%
PBT 95,732 97,336 452,585 65,452 59,666 64,204 15,861 230.41%
Tax -21,298 -21,632 -51,165 -15,834 -14,536 -15,360 11,631 -
NP 74,434 75,704 401,420 49,617 45,130 48,844 27,492 93.90%
-
NP to SH 74,434 75,704 401,420 49,617 45,130 48,844 27,492 93.90%
-
Tax Rate 22.25% 22.22% 11.31% 24.19% 24.36% 23.92% -73.33% -
Total Cost 635,320 610,036 235,026 595,294 580,650 545,264 576,255 6.70%
-
Net Worth 809,234 790,995 924,144 560,566 545,974 535,639 528,951 32.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 304,481 608,962 5,532 7,376 11,065 22,130 5,167 1403.10%
Div Payout % 409.06% 804.40% 1.38% 14.87% 24.52% 45.31% 18.80% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 809,234 790,995 924,144 560,566 545,974 535,639 528,951 32.66%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.49% 11.04% 63.07% 7.69% 7.21% 8.22% 4.55% -
ROE 9.20% 9.57% 43.44% 8.85% 8.27% 9.12% 5.20% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1,167.38 1,127.88 1,046.80 1,060.73 1,029.26 977.17 993.02 11.35%
EPS 122.42 124.52 660.25 81.61 74.22 80.32 45.22 93.89%
DPS 500.80 1,001.60 9.10 12.13 18.20 36.40 8.50 1402.93%
NAPS 13.31 13.01 15.20 9.22 8.98 8.81 8.70 32.66%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1,167.38 1,127.88 1,046.80 1,060.73 1,029.26 977.17 993.02 11.35%
EPS 122.42 124.52 660.25 81.61 74.22 80.32 45.22 93.89%
DPS 500.80 1,001.60 9.10 12.13 18.20 36.40 8.50 1402.93%
NAPS 13.31 13.01 15.20 9.22 8.98 8.81 8.70 32.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 15.02 15.50 18.60 15.90 15.44 14.86 15.98 -
P/RPS 1.29 1.37 1.78 1.50 1.50 1.52 1.61 -13.69%
P/EPS 12.27 12.45 2.82 19.48 20.80 18.50 35.34 -50.50%
EY 8.15 8.03 35.50 5.13 4.81 5.41 2.83 102.02%
DY 33.34 64.62 0.49 0.76 1.18 2.45 0.53 1469.82%
P/NAPS 1.13 1.19 1.22 1.72 1.72 1.69 1.84 -27.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 26/08/24 29/05/24 29/02/24 28/11/23 24/08/23 30/05/23 -
Price 14.88 14.48 16.60 17.38 16.00 16.26 14.28 -
P/RPS 1.27 1.28 1.59 1.64 1.55 1.66 1.44 -8.01%
P/EPS 12.15 11.63 2.51 21.30 21.56 20.24 31.58 -47.00%
EY 8.23 8.60 39.77 4.70 4.64 4.94 3.17 88.56%
DY 33.66 69.17 0.55 0.70 1.14 2.24 0.60 1354.75%
P/NAPS 1.12 1.11 1.09 1.89 1.78 1.85 1.64 -22.39%

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