[AJI] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.52%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 396,038 394,860 400,201 386,614 378,986 382,072 340,376 10.59%
PBT 66,516 69,268 53,941 60,729 60,218 54,692 40,596 38.85%
Tax -16,578 -17,444 -13,154 -15,137 -14,860 -13,504 -10,863 32.45%
NP 49,938 51,824 40,787 45,592 45,358 41,188 29,733 41.16%
-
NP to SH 49,938 51,824 40,787 45,592 45,358 41,188 29,733 41.16%
-
Tax Rate 24.92% 25.18% 24.39% 24.93% 24.68% 24.69% 26.76% -
Total Cost 346,100 343,036 359,414 341,022 333,628 340,884 310,643 7.45%
-
Net Worth 313,114 321,018 307,642 301,563 290,011 290,011 279,675 7.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 20,519 - - - 12,159 -
Div Payout % - - 50.31% - - - 40.90% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 313,114 321,018 307,642 301,563 290,011 290,011 279,675 7.79%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.61% 13.12% 10.19% 11.79% 11.97% 10.78% 8.74% -
ROE 15.95% 16.14% 13.26% 15.12% 15.64% 14.20% 10.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 651.39 649.45 658.24 635.89 623.34 628.42 559.84 10.59%
EPS 82.14 85.24 67.09 74.99 74.60 67.76 48.90 41.17%
DPS 0.00 0.00 33.75 0.00 0.00 0.00 20.00 -
NAPS 5.15 5.28 5.06 4.96 4.77 4.77 4.60 7.79%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 651.39 649.45 658.24 635.89 623.34 628.42 559.84 10.59%
EPS 82.14 85.24 67.09 74.99 74.60 67.76 48.90 41.17%
DPS 0.00 0.00 33.75 0.00 0.00 0.00 20.00 -
NAPS 5.15 5.28 5.06 4.96 4.77 4.77 4.60 7.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 13.30 12.52 8.98 8.85 6.35 6.14 6.30 -
P/RPS 2.04 1.93 1.36 1.39 1.02 0.98 1.13 48.10%
P/EPS 16.19 14.69 13.39 11.80 8.51 9.06 12.88 16.42%
EY 6.18 6.81 7.47 8.47 11.75 11.03 7.76 -14.04%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.17 -
P/NAPS 2.58 2.37 1.77 1.78 1.33 1.29 1.37 52.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 -
Price 13.20 14.20 13.28 9.15 6.40 5.65 6.35 -
P/RPS 2.03 2.19 2.02 1.44 1.03 0.90 1.13 47.62%
P/EPS 16.07 16.66 19.80 12.20 8.58 8.34 12.98 15.25%
EY 6.22 6.00 5.05 8.20 11.66 11.99 7.70 -13.23%
DY 0.00 0.00 2.54 0.00 0.00 0.00 3.15 -
P/NAPS 2.56 2.69 2.62 1.84 1.34 1.18 1.38 50.80%

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