[AJI] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -5.02%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 599,318 566,040 484,678 479,082 450,272 460,284 443,119 22.27%
PBT 6,084 -3,352 24,286 58,630 63,874 81,188 61,104 -78.48%
Tax -1,908 -40 -7,290 -12,745 -15,562 -20,364 -14,717 -74.35%
NP 4,176 -3,392 16,996 45,885 48,312 60,824 46,387 -79.88%
-
NP to SH 4,176 -3,392 16,996 45,885 48,312 60,824 46,387 -79.88%
-
Tax Rate 31.36% - 30.02% 21.74% 24.36% 25.08% 24.09% -
Total Cost 595,142 569,432 467,682 433,197 401,960 399,460 396,732 31.01%
-
Net Worth 502,807 499,767 505,847 523,479 513,143 527,735 511,927 -1.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 20,671 - - 46,511 - - -
Div Payout % - 0.00% - - 96.27% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 502,807 499,767 505,847 523,479 513,143 527,735 511,927 -1.19%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.70% -0.60% 3.51% 9.58% 10.73% 13.21% 10.47% -
ROE 0.83% -0.68% 3.36% 8.77% 9.41% 11.53% 9.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 985.74 931.00 797.18 787.98 740.59 757.06 728.83 22.27%
EPS 6.86 -5.56 27.95 75.47 79.46 100.04 76.30 -79.90%
DPS 0.00 34.00 0.00 0.00 76.50 0.00 0.00 -
NAPS 8.27 8.22 8.32 8.61 8.44 8.68 8.42 -1.19%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 985.74 931.00 797.18 787.98 740.59 757.06 728.83 22.27%
EPS 6.86 -5.56 27.95 75.47 79.46 100.04 76.30 -79.90%
DPS 0.00 34.00 0.00 0.00 76.50 0.00 0.00 -
NAPS 8.27 8.22 8.32 8.61 8.44 8.68 8.42 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 11.54 11.98 14.50 15.40 15.88 15.50 15.88 -
P/RPS 1.17 1.29 1.82 1.95 2.14 2.05 2.18 -33.93%
P/EPS 168.01 -214.73 51.87 20.41 19.98 15.49 20.81 301.93%
EY 0.60 -0.47 1.93 4.90 5.00 6.45 4.80 -74.96%
DY 0.00 2.84 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 1.40 1.46 1.74 1.79 1.88 1.79 1.89 -18.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 26/05/22 28/02/22 24/11/21 17/08/21 24/05/21 -
Price 11.36 11.90 13.70 14.82 15.78 15.60 15.60 -
P/RPS 1.15 1.28 1.72 1.88 2.13 2.06 2.14 -33.87%
P/EPS 165.39 -213.30 49.01 19.64 19.86 15.59 20.45 302.40%
EY 0.60 -0.47 2.04 5.09 5.04 6.41 4.89 -75.27%
DY 0.00 2.86 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 1.37 1.45 1.65 1.72 1.87 1.80 1.85 -18.13%

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