[AJI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 40.88%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 225,136 115,071 443,119 323,724 210,726 95,084 461,689 -38.01%
PBT 31,937 20,297 61,104 53,891 37,847 19,807 77,746 -44.71%
Tax -7,781 -5,091 -14,717 -13,292 -9,028 -4,751 -17,893 -42.57%
NP 24,156 15,206 46,387 40,599 28,819 15,056 59,853 -45.35%
-
NP to SH 24,156 15,206 46,387 40,599 28,819 15,056 59,853 -45.35%
-
Tax Rate 24.36% 25.08% 24.09% 24.66% 23.85% 23.99% 23.01% -
Total Cost 200,980 99,865 396,732 283,125 181,907 80,028 401,836 -36.96%
-
Net Worth 513,143 527,735 511,927 506,455 494,295 510,711 495,511 2.35%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 23,255 - - - 29,973 - - -
Div Payout % 96.27% - - - 104.01% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 513,143 527,735 511,927 506,455 494,295 510,711 495,511 2.35%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.73% 13.21% 10.47% 12.54% 13.68% 15.83% 12.96% -
ROE 4.71% 2.88% 9.06% 8.02% 5.83% 2.95% 12.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 370.30 189.26 728.83 532.45 346.59 156.39 759.37 -38.01%
EPS 39.73 25.01 76.30 66.78 47.40 24.76 98.44 -45.35%
DPS 38.25 0.00 0.00 0.00 49.30 0.00 0.00 -
NAPS 8.44 8.68 8.42 8.33 8.13 8.40 8.15 2.35%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 370.30 189.26 728.83 532.45 346.59 156.39 759.37 -38.01%
EPS 39.73 25.01 76.30 66.78 47.40 24.76 98.44 -45.35%
DPS 38.25 0.00 0.00 0.00 49.30 0.00 0.00 -
NAPS 8.44 8.68 8.42 8.33 8.13 8.40 8.15 2.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 15.88 15.50 15.88 16.02 16.20 17.00 13.00 -
P/RPS 4.29 8.19 2.18 3.01 4.67 10.87 1.71 84.52%
P/EPS 39.97 61.97 20.81 23.99 34.18 68.65 13.21 109.05%
EY 2.50 1.61 4.80 4.17 2.93 1.46 7.57 -52.18%
DY 2.41 0.00 0.00 0.00 3.04 0.00 0.00 -
P/NAPS 1.88 1.79 1.89 1.92 1.99 2.02 1.60 11.33%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 17/08/21 24/05/21 25/02/21 24/11/20 17/08/20 25/06/20 -
Price 15.78 15.60 15.60 15.80 15.18 15.14 15.00 -
P/RPS 4.26 8.24 2.14 2.97 4.38 9.68 1.98 66.58%
P/EPS 39.72 62.37 20.45 23.66 32.03 61.14 15.24 89.27%
EY 2.52 1.60 4.89 4.23 3.12 1.64 6.56 -47.12%
DY 2.42 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 1.87 1.80 1.85 1.90 1.87 1.80 1.84 1.08%

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