[AJI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -75.76%
YoY- 22.81%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 461,689 340,870 221,903 100,604 447,731 328,249 213,072 67.37%
PBT 77,746 57,160 37,604 17,825 72,660 57,245 34,631 71.36%
Tax -17,893 -13,153 -8,566 -4,108 -16,079 -12,488 -7,930 71.94%
NP 59,853 44,007 29,038 13,717 56,581 44,757 26,701 71.19%
-
NP to SH 59,853 44,007 29,038 13,717 56,581 44,757 26,701 71.19%
-
Tax Rate 23.01% 23.01% 22.78% 23.05% 22.13% 21.82% 22.90% -
Total Cost 401,836 296,863 192,865 86,887 391,150 283,492 186,371 66.81%
-
Net Worth 495,511 480,920 465,720 479,096 465,112 453,560 435,320 9.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - 28,575 - - -
Div Payout % - - - - 50.50% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 495,511 480,920 465,720 479,096 465,112 453,560 435,320 9.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.96% 12.91% 13.09% 13.63% 12.64% 13.64% 12.53% -
ROE 12.08% 9.15% 6.24% 2.86% 12.17% 9.87% 6.13% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 759.37 560.65 364.98 165.47 736.41 539.89 350.45 67.37%
EPS 98.44 72.38 47.76 22.56 93.06 73.62 43.92 71.18%
DPS 0.00 0.00 0.00 0.00 47.00 0.00 0.00 -
NAPS 8.15 7.91 7.66 7.88 7.65 7.46 7.16 9.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 759.37 560.65 364.98 165.47 736.41 539.89 350.45 67.37%
EPS 98.44 72.38 47.76 22.56 93.06 73.62 43.92 71.18%
DPS 0.00 0.00 0.00 0.00 47.00 0.00 0.00 -
NAPS 8.15 7.91 7.66 7.88 7.65 7.46 7.16 9.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 13.00 14.48 16.66 17.64 18.00 19.40 21.78 -
P/RPS 1.71 2.58 4.56 10.66 2.44 3.59 6.21 -57.64%
P/EPS 13.21 20.01 34.88 78.19 19.34 26.35 49.59 -58.56%
EY 7.57 5.00 2.87 1.28 5.17 3.79 2.02 141.07%
DY 0.00 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 1.60 1.83 2.17 2.24 2.35 2.60 3.04 -34.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 26/02/20 27/11/19 22/08/19 23/05/19 26/02/19 28/11/18 -
Price 15.00 15.40 15.34 17.46 17.52 18.62 20.40 -
P/RPS 1.98 2.75 4.20 10.55 2.38 3.45 5.82 -51.23%
P/EPS 15.24 21.28 32.12 77.39 18.83 25.29 46.45 -52.39%
EY 6.56 4.70 3.11 1.29 5.31 3.95 2.15 110.22%
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 1.84 1.95 2.00 2.22 2.29 2.50 2.85 -25.28%

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