[AJI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 92.64%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 95,518 340,376 259,313 174,646 86,186 345,351 257,760 -48.50%
PBT 13,673 40,596 32,407 21,635 11,347 37,596 31,206 -42.39%
Tax -3,376 -10,863 -8,360 -5,790 -3,122 -9,555 -8,447 -45.83%
NP 10,297 29,733 24,047 15,845 8,225 28,041 22,759 -41.15%
-
NP to SH 10,297 29,733 24,047 15,845 8,225 28,041 22,759 -41.15%
-
Tax Rate 24.69% 26.76% 25.80% 26.76% 27.51% 25.41% 27.07% -
Total Cost 85,221 310,643 235,266 158,801 77,961 317,310 235,001 -49.24%
-
Net Worth 290,011 279,675 274,811 266,907 270,555 262,043 255,963 8.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 12,159 - - - 11,247 - -
Div Payout % - 40.90% - - - 40.11% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 290,011 279,675 274,811 266,907 270,555 262,043 255,963 8.70%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.78% 8.74% 9.27% 9.07% 9.54% 8.12% 8.83% -
ROE 3.55% 10.63% 8.75% 5.94% 3.04% 10.70% 8.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 157.10 559.84 426.51 287.25 141.76 568.02 423.95 -48.50%
EPS 16.94 48.90 39.55 26.06 13.53 46.12 37.43 -41.13%
DPS 0.00 20.00 0.00 0.00 0.00 18.50 0.00 -
NAPS 4.77 4.60 4.52 4.39 4.45 4.31 4.21 8.70%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 157.10 559.84 426.51 287.25 141.76 568.02 423.95 -48.50%
EPS 16.94 48.90 39.55 26.06 13.53 46.12 37.43 -41.13%
DPS 0.00 20.00 0.00 0.00 0.00 18.50 0.00 -
NAPS 4.77 4.60 4.52 4.39 4.45 4.31 4.21 8.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.14 6.30 5.50 6.17 6.07 5.10 4.93 -
P/RPS 3.91 1.13 1.29 2.15 4.28 0.90 1.16 125.30%
P/EPS 36.25 12.88 13.91 23.67 44.87 11.06 13.17 96.76%
EY 2.76 7.76 7.19 4.22 2.23 9.04 7.59 -49.14%
DY 0.00 3.17 0.00 0.00 0.00 3.63 0.00 -
P/NAPS 1.29 1.37 1.22 1.41 1.36 1.18 1.17 6.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 18/05/15 16/02/15 17/11/14 25/08/14 28/05/14 20/02/14 -
Price 5.65 6.35 5.70 5.94 6.06 6.10 5.00 -
P/RPS 3.60 1.13 1.34 2.07 4.27 1.07 1.18 110.78%
P/EPS 33.36 12.98 14.41 22.79 44.80 13.23 13.36 84.36%
EY 3.00 7.70 6.94 4.39 2.23 7.56 7.49 -45.75%
DY 0.00 3.15 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.18 1.38 1.26 1.35 1.36 1.42 1.19 -0.56%

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