[AJI] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 9.94%
YoY- 747.29%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 685,740 636,446 644,912 625,780 594,108 603,747 594,438 10.00%
PBT 97,336 452,585 65,452 59,666 64,204 15,861 8,432 411.53%
Tax -21,632 -51,165 -15,834 -14,536 -15,360 11,631 -2,576 313.67%
NP 75,704 401,420 49,617 45,130 48,844 27,492 5,856 451.68%
-
NP to SH 75,704 401,420 49,617 45,130 48,844 27,492 5,856 451.68%
-
Tax Rate 22.22% 11.31% 24.19% 24.36% 23.92% -73.33% 30.55% -
Total Cost 610,036 235,026 595,294 580,650 545,264 576,255 588,582 2.41%
-
Net Worth 790,995 924,144 560,566 545,974 535,639 528,951 505,239 34.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 608,962 5,532 7,376 11,065 22,130 5,167 6,890 1889.60%
Div Payout % 804.40% 1.38% 14.87% 24.52% 45.31% 18.80% 117.67% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 790,995 924,144 560,566 545,974 535,639 528,951 505,239 34.86%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.04% 63.07% 7.69% 7.21% 8.22% 4.55% 0.99% -
ROE 9.57% 43.44% 8.85% 8.27% 9.12% 5.20% 1.16% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,127.88 1,046.80 1,060.73 1,029.26 977.17 993.02 977.71 10.00%
EPS 124.52 660.25 81.61 74.22 80.32 45.22 9.63 451.76%
DPS 1,001.60 9.10 12.13 18.20 36.40 8.50 11.33 1889.89%
NAPS 13.01 15.20 9.22 8.98 8.81 8.70 8.31 34.86%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,127.88 1,046.80 1,060.73 1,029.26 977.17 993.02 977.71 10.00%
EPS 124.52 660.25 81.61 74.22 80.32 45.22 9.63 451.76%
DPS 1,001.60 9.10 12.13 18.20 36.40 8.50 11.33 1889.89%
NAPS 13.01 15.20 9.22 8.98 8.81 8.70 8.31 34.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 15.50 18.60 15.90 15.44 14.86 15.98 13.08 -
P/RPS 1.37 1.78 1.50 1.50 1.52 1.61 1.34 1.48%
P/EPS 12.45 2.82 19.48 20.80 18.50 35.34 135.80 -79.69%
EY 8.03 35.50 5.13 4.81 5.41 2.83 0.74 390.85%
DY 64.62 0.49 0.76 1.18 2.45 0.53 0.87 1671.62%
P/NAPS 1.19 1.22 1.72 1.72 1.69 1.84 1.57 -16.88%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 29/05/24 29/02/24 28/11/23 24/08/23 30/05/23 24/02/23 -
Price 14.48 16.60 17.38 16.00 16.26 14.28 15.20 -
P/RPS 1.28 1.59 1.64 1.55 1.66 1.44 1.55 -11.98%
P/EPS 11.63 2.51 21.30 21.56 20.24 31.58 157.81 -82.45%
EY 8.60 39.77 4.70 4.64 4.94 3.17 0.63 472.08%
DY 69.17 0.55 0.70 1.14 2.24 0.60 0.75 1946.92%
P/NAPS 1.11 1.09 1.89 1.78 1.85 1.64 1.83 -28.36%

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