[AJI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 346.23%
YoY- -91.36%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 148,527 603,747 445,829 299,659 141,510 484,678 359,312 -44.59%
PBT 16,051 15,861 6,324 3,042 -838 24,286 43,973 -49.01%
Tax -3,840 11,631 -1,932 -954 -10 -7,290 -9,559 -45.64%
NP 12,211 27,492 4,392 2,088 -848 16,996 34,414 -49.97%
-
NP to SH 12,211 27,492 4,392 2,088 -848 16,996 34,414 -49.97%
-
Tax Rate 23.92% -73.33% 30.55% 31.36% - 30.02% 21.74% -
Total Cost 136,316 576,255 441,437 297,571 142,358 467,682 324,898 -44.04%
-
Net Worth 535,639 528,951 505,239 502,807 499,767 505,847 523,479 1.54%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,532 5,167 5,167 - 5,167 - - -
Div Payout % 45.31% 18.80% 117.67% - 0.00% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 535,639 528,951 505,239 502,807 499,767 505,847 523,479 1.54%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.22% 4.55% 0.99% 0.70% -0.60% 3.51% 9.58% -
ROE 2.28% 5.20% 0.87% 0.42% -0.17% 3.36% 6.57% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 244.29 993.02 733.28 492.87 232.75 797.18 590.98 -44.59%
EPS 20.08 45.22 7.22 3.43 -1.39 27.95 56.60 -49.98%
DPS 9.10 8.50 8.50 0.00 8.50 0.00 0.00 -
NAPS 8.81 8.70 8.31 8.27 8.22 8.32 8.61 1.54%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 244.29 993.02 733.28 492.87 232.75 797.18 590.98 -44.59%
EPS 20.08 45.22 7.22 3.43 -1.39 27.95 56.60 -49.98%
DPS 9.10 8.50 8.50 0.00 8.50 0.00 0.00 -
NAPS 8.81 8.70 8.31 8.27 8.22 8.32 8.61 1.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 14.86 15.98 13.08 11.54 11.98 14.50 15.40 -
P/RPS 6.08 1.61 1.78 2.34 5.15 1.82 2.61 76.00%
P/EPS 73.99 35.34 181.07 336.03 -858.93 51.87 27.21 95.17%
EY 1.35 2.83 0.55 0.30 -0.12 1.93 3.68 -48.84%
DY 0.61 0.53 0.65 0.00 0.71 0.00 0.00 -
P/NAPS 1.69 1.84 1.57 1.40 1.46 1.74 1.79 -3.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 24/02/23 29/11/22 24/08/22 26/05/22 28/02/22 -
Price 16.26 14.28 15.20 11.36 11.90 13.70 14.82 -
P/RPS 6.66 1.44 2.07 2.30 5.11 1.72 2.51 92.00%
P/EPS 80.96 31.58 210.42 330.78 -853.19 49.01 26.18 112.69%
EY 1.24 3.17 0.48 0.30 -0.12 2.04 3.82 -52.86%
DY 0.56 0.60 0.56 0.00 0.71 0.00 0.00 -
P/NAPS 1.85 1.64 1.83 1.37 1.45 1.65 1.72 4.99%

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