[AJI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 120.25%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 98,715 400,201 289,961 189,493 95,518 340,376 259,313 -47.50%
PBT 17,317 53,941 45,547 30,109 13,673 40,596 32,407 -34.17%
Tax -4,361 -13,154 -11,353 -7,430 -3,376 -10,863 -8,360 -35.22%
NP 12,956 40,787 34,194 22,679 10,297 29,733 24,047 -33.81%
-
NP to SH 12,956 40,787 34,194 22,679 10,297 29,733 24,047 -33.81%
-
Tax Rate 25.18% 24.39% 24.93% 24.68% 24.69% 26.76% 25.80% -
Total Cost 85,759 359,414 255,767 166,814 85,221 310,643 235,266 -49.00%
-
Net Worth 321,018 307,642 301,563 290,011 290,011 279,675 274,811 10.92%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 20,519 - - - 12,159 - -
Div Payout % - 50.31% - - - 40.90% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 321,018 307,642 301,563 290,011 290,011 279,675 274,811 10.92%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.12% 10.19% 11.79% 11.97% 10.78% 8.74% 9.27% -
ROE 4.04% 13.26% 11.34% 7.82% 3.55% 10.63% 8.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 162.36 658.24 476.92 311.67 157.10 559.84 426.51 -47.50%
EPS 21.31 67.09 56.24 37.30 16.94 48.90 39.55 -33.80%
DPS 0.00 33.75 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.28 5.06 4.96 4.77 4.77 4.60 4.52 10.92%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 162.36 658.24 476.92 311.67 157.10 559.84 426.51 -47.50%
EPS 21.31 67.09 56.24 37.30 16.94 48.90 39.55 -33.80%
DPS 0.00 33.75 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.28 5.06 4.96 4.77 4.77 4.60 4.52 10.92%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 12.52 8.98 8.85 6.35 6.14 6.30 5.50 -
P/RPS 7.71 1.36 1.86 2.04 3.91 1.13 1.29 229.69%
P/EPS 58.75 13.39 15.74 17.02 36.25 12.88 13.91 161.51%
EY 1.70 7.47 6.35 5.87 2.76 7.76 7.19 -61.79%
DY 0.00 3.76 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 2.37 1.77 1.78 1.33 1.29 1.37 1.22 55.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 16/02/15 -
Price 14.20 13.28 9.15 6.40 5.65 6.35 5.70 -
P/RPS 8.75 2.02 1.92 2.05 3.60 1.13 1.34 249.75%
P/EPS 66.64 19.80 16.27 17.16 33.36 12.98 14.41 177.83%
EY 1.50 5.05 6.15 5.83 3.00 7.70 6.94 -64.01%
DY 0.00 2.54 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 2.69 2.62 1.84 1.34 1.18 1.38 1.26 65.87%

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