[AJI] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 11.75%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 443,806 402,416 447,731 437,665 426,144 380,912 436,286 1.14%
PBT 75,208 71,300 72,660 76,326 69,262 58,444 67,067 7.92%
Tax -17,132 -16,432 -16,079 -16,650 -15,860 -13,768 -10,806 35.92%
NP 58,076 54,868 56,581 59,676 53,402 44,676 56,261 2.13%
-
NP to SH 58,076 54,868 56,581 59,676 53,402 44,676 56,261 2.13%
-
Tax Rate 22.78% 23.05% 22.13% 21.81% 22.90% 23.56% 16.11% -
Total Cost 385,730 347,548 391,150 377,989 372,742 336,236 380,025 0.99%
-
Net Worth 465,720 479,096 465,112 453,560 435,320 448,088 437,144 4.30%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 28,575 - - - 28,271 -
Div Payout % - - 50.50% - - - 50.25% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 465,720 479,096 465,112 453,560 435,320 448,088 437,144 4.30%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.09% 13.63% 12.64% 13.64% 12.53% 11.73% 12.90% -
ROE 12.47% 11.45% 12.17% 13.16% 12.27% 9.97% 12.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 729.96 661.88 736.41 719.86 700.91 626.51 717.59 1.14%
EPS 95.52 90.24 93.06 98.16 87.84 73.48 92.54 2.13%
DPS 0.00 0.00 47.00 0.00 0.00 0.00 46.50 -
NAPS 7.66 7.88 7.65 7.46 7.16 7.37 7.19 4.30%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 729.96 661.88 736.41 719.86 700.91 626.51 717.59 1.14%
EPS 95.52 90.24 93.06 98.16 87.84 73.48 92.54 2.13%
DPS 0.00 0.00 47.00 0.00 0.00 0.00 46.50 -
NAPS 7.66 7.88 7.65 7.46 7.16 7.37 7.19 4.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 16.66 17.64 18.00 19.40 21.78 22.10 22.30 -
P/RPS 2.28 2.67 2.44 2.69 3.11 3.53 3.11 -18.67%
P/EPS 17.44 19.55 19.34 19.77 24.80 30.08 24.10 -19.38%
EY 5.73 5.12 5.17 5.06 4.03 3.32 4.15 23.97%
DY 0.00 0.00 2.61 0.00 0.00 0.00 2.09 -
P/NAPS 2.17 2.24 2.35 2.60 3.04 3.00 3.10 -21.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 22/08/19 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 -
Price 15.34 17.46 17.52 18.62 20.40 21.88 22.00 -
P/RPS 2.10 2.64 2.38 2.59 2.91 3.49 3.07 -22.34%
P/EPS 16.06 19.35 18.83 18.97 23.23 29.78 23.77 -22.98%
EY 6.23 5.17 5.31 5.27 4.31 3.36 4.21 29.82%
DY 0.00 0.00 2.68 0.00 0.00 0.00 2.11 -
P/NAPS 2.00 2.22 2.29 2.50 2.85 2.97 3.06 -24.66%

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