[AJI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 51.55%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 210,726 95,084 461,689 340,870 221,903 100,604 447,731 -39.41%
PBT 37,847 19,807 77,746 57,160 37,604 17,825 72,660 -35.18%
Tax -9,028 -4,751 -17,893 -13,153 -8,566 -4,108 -16,079 -31.86%
NP 28,819 15,056 59,853 44,007 29,038 13,717 56,581 -36.14%
-
NP to SH 28,819 15,056 59,853 44,007 29,038 13,717 56,581 -36.14%
-
Tax Rate 23.85% 23.99% 23.01% 23.01% 22.78% 23.05% 22.13% -
Total Cost 181,907 80,028 401,836 296,863 192,865 86,887 391,150 -39.89%
-
Net Worth 494,295 510,711 495,511 480,920 465,720 479,096 465,112 4.12%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 29,973 - - - - - 28,575 3.22%
Div Payout % 104.01% - - - - - 50.50% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 494,295 510,711 495,511 480,920 465,720 479,096 465,112 4.12%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.68% 15.83% 12.96% 12.91% 13.09% 13.63% 12.64% -
ROE 5.83% 2.95% 12.08% 9.15% 6.24% 2.86% 12.17% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 346.59 156.39 759.37 560.65 364.98 165.47 736.41 -39.41%
EPS 47.40 24.76 98.44 72.38 47.76 22.56 93.06 -36.14%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 47.00 3.22%
NAPS 8.13 8.40 8.15 7.91 7.66 7.88 7.65 4.12%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 346.59 156.39 759.37 560.65 364.98 165.47 736.41 -39.41%
EPS 47.40 24.76 98.44 72.38 47.76 22.56 93.06 -36.14%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 47.00 3.22%
NAPS 8.13 8.40 8.15 7.91 7.66 7.88 7.65 4.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 16.20 17.00 13.00 14.48 16.66 17.64 18.00 -
P/RPS 4.67 10.87 1.71 2.58 4.56 10.66 2.44 53.97%
P/EPS 34.18 68.65 13.21 20.01 34.88 78.19 19.34 46.02%
EY 2.93 1.46 7.57 5.00 2.87 1.28 5.17 -31.44%
DY 3.04 0.00 0.00 0.00 0.00 0.00 2.61 10.67%
P/NAPS 1.99 2.02 1.60 1.83 2.17 2.24 2.35 -10.46%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 17/08/20 25/06/20 26/02/20 27/11/19 22/08/19 23/05/19 -
Price 15.18 15.14 15.00 15.40 15.34 17.46 17.52 -
P/RPS 4.38 9.68 1.98 2.75 4.20 10.55 2.38 50.00%
P/EPS 32.03 61.14 15.24 21.28 32.12 77.39 18.83 42.35%
EY 3.12 1.64 6.56 4.70 3.11 1.29 5.31 -29.78%
DY 3.25 0.00 0.00 0.00 0.00 0.00 2.68 13.67%
P/NAPS 1.87 1.80 1.84 1.95 2.00 2.22 2.29 -12.60%

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