[AJI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 139.06%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 100,604 447,731 328,249 213,072 95,228 436,286 321,233 -53.98%
PBT 17,825 72,660 57,245 34,631 14,611 67,067 48,102 -48.50%
Tax -4,108 -16,079 -12,488 -7,930 -3,442 -10,806 -6,527 -26.62%
NP 13,717 56,581 44,757 26,701 11,169 56,261 41,575 -52.34%
-
NP to SH 13,717 56,581 44,757 26,701 11,169 56,261 41,575 -52.34%
-
Tax Rate 23.05% 22.13% 21.82% 22.90% 23.56% 16.11% 13.57% -
Total Cost 86,887 391,150 283,492 186,371 84,059 380,025 279,658 -54.22%
-
Net Worth 479,096 465,112 453,560 435,320 448,088 437,144 422,553 8.75%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 28,575 - - - 28,271 - -
Div Payout % - 50.50% - - - 50.25% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 479,096 465,112 453,560 435,320 448,088 437,144 422,553 8.75%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.63% 12.64% 13.64% 12.53% 11.73% 12.90% 12.94% -
ROE 2.86% 12.17% 9.87% 6.13% 2.49% 12.87% 9.84% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.47 736.41 539.89 350.45 156.63 717.59 528.35 -53.98%
EPS 22.56 93.06 73.62 43.92 18.37 92.54 68.38 -52.35%
DPS 0.00 47.00 0.00 0.00 0.00 46.50 0.00 -
NAPS 7.88 7.65 7.46 7.16 7.37 7.19 6.95 8.75%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.47 736.41 539.89 350.45 156.63 717.59 528.35 -53.98%
EPS 22.56 93.06 73.62 43.92 18.37 92.54 68.38 -52.35%
DPS 0.00 47.00 0.00 0.00 0.00 46.50 0.00 -
NAPS 7.88 7.65 7.46 7.16 7.37 7.19 6.95 8.75%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 17.64 18.00 19.40 21.78 22.10 22.30 21.10 -
P/RPS 10.66 2.44 3.59 6.21 14.11 3.11 3.99 92.88%
P/EPS 78.19 19.34 26.35 49.59 120.30 24.10 30.86 86.16%
EY 1.28 5.17 3.79 2.02 0.83 4.15 3.24 -46.25%
DY 0.00 2.61 0.00 0.00 0.00 2.09 0.00 -
P/NAPS 2.24 2.35 2.60 3.04 3.00 3.10 3.04 -18.46%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 -
Price 17.46 17.52 18.62 20.40 21.88 22.00 22.42 -
P/RPS 10.55 2.38 3.45 5.82 13.97 3.07 4.24 83.92%
P/EPS 77.39 18.83 25.29 46.45 119.10 23.77 32.79 77.54%
EY 1.29 5.31 3.95 2.15 0.84 4.21 3.05 -43.74%
DY 0.00 2.68 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 2.22 2.29 2.50 2.85 2.97 3.06 3.23 -22.17%

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