[AJI] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -95.8%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 436,286 321,233 211,843 96,423 419,917 304,989 198,019 69.40%
PBT 67,067 48,102 31,218 10,421 211,469 50,397 33,258 59.68%
Tax -10,806 -6,527 -6,814 -2,539 -24,007 -11,890 -8,289 19.35%
NP 56,261 41,575 24,404 7,882 187,462 38,507 24,969 71.95%
-
NP to SH 56,261 41,575 24,404 7,882 187,462 38,507 24,969 71.95%
-
Tax Rate 16.11% 13.57% 21.83% 24.36% 11.35% 23.59% 24.92% -
Total Cost 380,025 279,658 187,439 88,541 232,455 266,482 173,050 69.03%
-
Net Worth 437,144 422,553 405,529 482,744 474,840 325,882 313,114 24.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 28,271 - - - - - - -
Div Payout % 50.25% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 437,144 422,553 405,529 482,744 474,840 325,882 313,114 24.94%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.90% 12.94% 11.52% 8.17% 44.64% 12.63% 12.61% -
ROE 12.87% 9.84% 6.02% 1.63% 39.48% 11.82% 7.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 717.59 528.35 348.43 158.59 690.66 501.63 325.69 69.40%
EPS 92.54 68.38 40.14 12.96 308.33 63.34 41.07 71.95%
DPS 46.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 6.95 6.67 7.94 7.81 5.36 5.15 24.94%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 717.59 528.35 348.43 158.59 690.66 501.63 325.69 69.40%
EPS 92.54 68.38 40.14 12.96 308.33 63.34 41.07 71.95%
DPS 46.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 6.95 6.67 7.94 7.81 5.36 5.15 24.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 22.30 21.10 20.00 24.34 15.90 13.88 13.30 -
P/RPS 3.11 3.99 5.74 15.35 2.30 2.77 4.08 -16.56%
P/EPS 24.10 30.86 49.83 187.75 5.16 21.92 32.39 -17.90%
EY 4.15 3.24 2.01 0.53 19.39 4.56 3.09 21.75%
DY 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.04 3.00 3.07 2.04 2.59 2.58 13.03%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 -
Price 22.00 22.42 18.60 26.00 20.00 14.50 13.20 -
P/RPS 3.07 4.24 5.34 16.39 2.90 2.89 4.05 -16.87%
P/EPS 23.77 32.79 46.34 200.55 6.49 22.89 32.14 -18.23%
EY 4.21 3.05 2.16 0.50 15.42 4.37 3.11 22.39%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.23 2.79 3.27 2.56 2.71 2.56 12.64%

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