[AJI] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 40.23%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 625,780 594,108 603,747 594,438 599,318 566,040 484,678 18.55%
PBT 59,666 64,204 15,861 8,432 6,084 -3,352 24,286 81.97%
Tax -14,536 -15,360 11,631 -2,576 -1,908 -40 -7,290 58.35%
NP 45,130 48,844 27,492 5,856 4,176 -3,392 16,996 91.64%
-
NP to SH 45,130 48,844 27,492 5,856 4,176 -3,392 16,996 91.64%
-
Tax Rate 24.36% 23.92% -73.33% 30.55% 31.36% - 30.02% -
Total Cost 580,650 545,264 576,255 588,582 595,142 569,432 467,682 15.50%
-
Net Worth 545,974 535,639 528,951 505,239 502,807 499,767 505,847 5.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,065 22,130 5,167 6,890 - 20,671 - -
Div Payout % 24.52% 45.31% 18.80% 117.67% - 0.00% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 545,974 535,639 528,951 505,239 502,807 499,767 505,847 5.21%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.21% 8.22% 4.55% 0.99% 0.70% -0.60% 3.51% -
ROE 8.27% 9.12% 5.20% 1.16% 0.83% -0.68% 3.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,029.26 977.17 993.02 977.71 985.74 931.00 797.18 18.55%
EPS 74.22 80.32 45.22 9.63 6.86 -5.56 27.95 91.64%
DPS 18.20 36.40 8.50 11.33 0.00 34.00 0.00 -
NAPS 8.98 8.81 8.70 8.31 8.27 8.22 8.32 5.21%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,029.26 977.17 993.02 977.71 985.74 931.00 797.18 18.55%
EPS 74.22 80.32 45.22 9.63 6.86 -5.56 27.95 91.64%
DPS 18.20 36.40 8.50 11.33 0.00 34.00 0.00 -
NAPS 8.98 8.81 8.70 8.31 8.27 8.22 8.32 5.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 15.44 14.86 15.98 13.08 11.54 11.98 14.50 -
P/RPS 1.50 1.52 1.61 1.34 1.17 1.29 1.82 -12.08%
P/EPS 20.80 18.50 35.34 135.80 168.01 -214.73 51.87 -45.59%
EY 4.81 5.41 2.83 0.74 0.60 -0.47 1.93 83.71%
DY 1.18 2.45 0.53 0.87 0.00 2.84 0.00 -
P/NAPS 1.72 1.69 1.84 1.57 1.40 1.46 1.74 -0.76%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 24/02/23 29/11/22 24/08/22 26/05/22 -
Price 16.00 16.26 14.28 15.20 11.36 11.90 13.70 -
P/RPS 1.55 1.66 1.44 1.55 1.15 1.28 1.72 -6.69%
P/EPS 21.56 20.24 31.58 157.81 165.39 -213.30 49.01 -42.12%
EY 4.64 4.94 3.17 0.63 0.60 -0.47 2.04 72.86%
DY 1.14 2.24 0.60 0.75 0.00 2.86 0.00 -
P/NAPS 1.78 1.85 1.64 1.83 1.37 1.45 1.65 5.18%

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