[AJI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 111.69%
YoY- 8.75%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 95,084 461,689 340,870 221,903 100,604 447,731 328,249 -56.25%
PBT 19,807 77,746 57,160 37,604 17,825 72,660 57,245 -50.74%
Tax -4,751 -17,893 -13,153 -8,566 -4,108 -16,079 -12,488 -47.52%
NP 15,056 59,853 44,007 29,038 13,717 56,581 44,757 -51.66%
-
NP to SH 15,056 59,853 44,007 29,038 13,717 56,581 44,757 -51.66%
-
Tax Rate 23.99% 23.01% 23.01% 22.78% 23.05% 22.13% 21.82% -
Total Cost 80,028 401,836 296,863 192,865 86,887 391,150 283,492 -57.00%
-
Net Worth 510,711 495,511 480,920 465,720 479,096 465,112 453,560 8.24%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - 28,575 - -
Div Payout % - - - - - 50.50% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 510,711 495,511 480,920 465,720 479,096 465,112 453,560 8.24%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.83% 12.96% 12.91% 13.09% 13.63% 12.64% 13.64% -
ROE 2.95% 12.08% 9.15% 6.24% 2.86% 12.17% 9.87% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 156.39 759.37 560.65 364.98 165.47 736.41 539.89 -56.25%
EPS 24.76 98.44 72.38 47.76 22.56 93.06 73.62 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 47.00 0.00 -
NAPS 8.40 8.15 7.91 7.66 7.88 7.65 7.46 8.24%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 156.39 759.37 560.65 364.98 165.47 736.41 539.89 -56.25%
EPS 24.76 98.44 72.38 47.76 22.56 93.06 73.62 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 47.00 0.00 -
NAPS 8.40 8.15 7.91 7.66 7.88 7.65 7.46 8.24%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 17.00 13.00 14.48 16.66 17.64 18.00 19.40 -
P/RPS 10.87 1.71 2.58 4.56 10.66 2.44 3.59 109.43%
P/EPS 68.65 13.21 20.01 34.88 78.19 19.34 26.35 89.44%
EY 1.46 7.57 5.00 2.87 1.28 5.17 3.79 -47.08%
DY 0.00 0.00 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 2.02 1.60 1.83 2.17 2.24 2.35 2.60 -15.50%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 25/06/20 26/02/20 27/11/19 22/08/19 23/05/19 26/02/19 -
Price 15.14 15.00 15.40 15.34 17.46 17.52 18.62 -
P/RPS 9.68 1.98 2.75 4.20 10.55 2.38 3.45 99.05%
P/EPS 61.14 15.24 21.28 32.12 77.39 18.83 25.29 80.22%
EY 1.64 6.56 4.70 3.11 1.29 5.31 3.95 -44.37%
DY 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 1.80 1.84 1.95 2.00 2.22 2.29 2.50 -19.68%

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