[AJI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 50.77%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 198,019 98,715 400,201 289,961 189,493 95,518 340,376 -30.24%
PBT 33,258 17,317 53,941 45,547 30,109 13,673 40,596 -12.41%
Tax -8,289 -4,361 -13,154 -11,353 -7,430 -3,376 -10,863 -16.45%
NP 24,969 12,956 40,787 34,194 22,679 10,297 29,733 -10.96%
-
NP to SH 24,969 12,956 40,787 34,194 22,679 10,297 29,733 -10.96%
-
Tax Rate 24.92% 25.18% 24.39% 24.93% 24.68% 24.69% 26.76% -
Total Cost 173,050 85,759 359,414 255,767 166,814 85,221 310,643 -32.22%
-
Net Worth 313,114 321,018 307,642 301,563 290,011 290,011 279,675 7.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 20,519 - - - 12,159 -
Div Payout % - - 50.31% - - - 40.90% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 313,114 321,018 307,642 301,563 290,011 290,011 279,675 7.79%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.61% 13.12% 10.19% 11.79% 11.97% 10.78% 8.74% -
ROE 7.97% 4.04% 13.26% 11.34% 7.82% 3.55% 10.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 325.69 162.36 658.24 476.92 311.67 157.10 559.84 -30.24%
EPS 41.07 21.31 67.09 56.24 37.30 16.94 48.90 -10.95%
DPS 0.00 0.00 33.75 0.00 0.00 0.00 20.00 -
NAPS 5.15 5.28 5.06 4.96 4.77 4.77 4.60 7.79%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 325.69 162.36 658.24 476.92 311.67 157.10 559.84 -30.24%
EPS 41.07 21.31 67.09 56.24 37.30 16.94 48.90 -10.95%
DPS 0.00 0.00 33.75 0.00 0.00 0.00 20.00 -
NAPS 5.15 5.28 5.06 4.96 4.77 4.77 4.60 7.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 13.30 12.52 8.98 8.85 6.35 6.14 6.30 -
P/RPS 4.08 7.71 1.36 1.86 2.04 3.91 1.13 134.80%
P/EPS 32.39 58.75 13.39 15.74 17.02 36.25 12.88 84.61%
EY 3.09 1.70 7.47 6.35 5.87 2.76 7.76 -45.78%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.17 -
P/NAPS 2.58 2.37 1.77 1.78 1.33 1.29 1.37 52.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 -
Price 13.20 14.20 13.28 9.15 6.40 5.65 6.35 -
P/RPS 4.05 8.75 2.02 1.92 2.05 3.60 1.13 133.65%
P/EPS 32.14 66.64 19.80 16.27 17.16 33.36 12.98 82.72%
EY 3.11 1.50 5.05 6.15 5.83 3.00 7.70 -45.26%
DY 0.00 0.00 2.54 0.00 0.00 0.00 3.15 -
P/NAPS 2.56 2.69 2.62 1.84 1.34 1.18 1.38 50.80%

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