[AJI] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 2.01%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 431,632 421,452 380,336 461,689 454,493 443,806 402,416 4.76%
PBT 71,854 75,694 79,228 77,746 76,213 75,208 71,300 0.51%
Tax -17,722 -18,056 -19,004 -17,893 -17,537 -17,132 -16,432 5.14%
NP 54,132 57,638 60,224 59,853 58,676 58,076 54,868 -0.89%
-
NP to SH 54,132 57,638 60,224 59,853 58,676 58,076 54,868 -0.89%
-
Tax Rate 24.66% 23.85% 23.99% 23.01% 23.01% 22.78% 23.05% -
Total Cost 377,500 363,814 320,112 401,836 395,817 385,730 347,548 5.63%
-
Net Worth 506,455 494,295 510,711 495,511 480,920 465,720 479,096 3.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 59,947 - - - - - -
Div Payout % - 104.01% - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 506,455 494,295 510,711 495,511 480,920 465,720 479,096 3.75%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.54% 13.68% 15.83% 12.96% 12.91% 13.09% 13.63% -
ROE 10.69% 11.66% 11.79% 12.08% 12.20% 12.47% 11.45% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 709.93 693.19 625.56 759.37 747.53 729.96 661.88 4.76%
EPS 89.04 94.80 99.04 98.44 96.51 95.52 90.24 -0.88%
DPS 0.00 98.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.33 8.13 8.40 8.15 7.91 7.66 7.88 3.75%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 709.93 693.19 625.56 759.37 747.53 729.96 661.88 4.76%
EPS 89.04 94.80 99.04 98.44 96.51 95.52 90.24 -0.88%
DPS 0.00 98.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.33 8.13 8.40 8.15 7.91 7.66 7.88 3.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 16.02 16.20 17.00 13.00 14.48 16.66 17.64 -
P/RPS 2.26 2.34 2.72 1.71 1.94 2.28 2.67 -10.47%
P/EPS 17.99 17.09 17.16 13.21 15.00 17.44 19.55 -5.36%
EY 5.56 5.85 5.83 7.57 6.66 5.73 5.12 5.62%
DY 0.00 6.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.99 2.02 1.60 1.83 2.17 2.24 -9.72%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 17/08/20 25/06/20 26/02/20 27/11/19 22/08/19 -
Price 15.80 15.18 15.14 15.00 15.40 15.34 17.46 -
P/RPS 2.23 2.19 2.42 1.98 2.06 2.10 2.64 -10.59%
P/EPS 17.75 16.01 15.28 15.24 15.96 16.06 19.35 -5.56%
EY 5.64 6.25 6.54 6.56 6.27 6.23 5.17 5.94%
DY 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.87 1.80 1.84 1.95 2.00 2.22 -9.81%

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