[AJI] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 110.34%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 312,890 148,527 603,747 445,829 299,659 141,510 484,678 -25.28%
PBT 29,833 16,051 15,861 6,324 3,042 -838 24,286 14.68%
Tax -7,268 -3,840 11,631 -1,932 -954 -10 -7,290 -0.20%
NP 22,565 12,211 27,492 4,392 2,088 -848 16,996 20.77%
-
NP to SH 22,565 12,211 27,492 4,392 2,088 -848 16,996 20.77%
-
Tax Rate 24.36% 23.92% -73.33% 30.55% 31.36% - 30.02% -
Total Cost 290,325 136,316 576,255 441,437 297,571 142,358 467,682 -27.20%
-
Net Worth 545,974 535,639 528,951 505,239 502,807 499,767 505,847 5.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,532 5,532 5,167 5,167 - 5,167 - -
Div Payout % 24.52% 45.31% 18.80% 117.67% - 0.00% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 545,974 535,639 528,951 505,239 502,807 499,767 505,847 5.21%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.21% 8.22% 4.55% 0.99% 0.70% -0.60% 3.51% -
ROE 4.13% 2.28% 5.20% 0.87% 0.42% -0.17% 3.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 514.63 244.29 993.02 733.28 492.87 232.75 797.18 -25.28%
EPS 37.11 20.08 45.22 7.22 3.43 -1.39 27.95 20.78%
DPS 9.10 9.10 8.50 8.50 0.00 8.50 0.00 -
NAPS 8.98 8.81 8.70 8.31 8.27 8.22 8.32 5.21%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 514.63 244.29 993.02 733.28 492.87 232.75 797.18 -25.28%
EPS 37.11 20.08 45.22 7.22 3.43 -1.39 27.95 20.78%
DPS 9.10 9.10 8.50 8.50 0.00 8.50 0.00 -
NAPS 8.98 8.81 8.70 8.31 8.27 8.22 8.32 5.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 15.44 14.86 15.98 13.08 11.54 11.98 14.50 -
P/RPS 3.00 6.08 1.61 1.78 2.34 5.15 1.82 39.49%
P/EPS 41.60 73.99 35.34 181.07 336.03 -858.93 51.87 -13.66%
EY 2.40 1.35 2.83 0.55 0.30 -0.12 1.93 15.62%
DY 0.59 0.61 0.53 0.65 0.00 0.71 0.00 -
P/NAPS 1.72 1.69 1.84 1.57 1.40 1.46 1.74 -0.76%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 24/02/23 29/11/22 24/08/22 26/05/22 -
Price 16.00 16.26 14.28 15.20 11.36 11.90 13.70 -
P/RPS 3.11 6.66 1.44 2.07 2.30 5.11 1.72 48.36%
P/EPS 43.11 80.96 31.58 210.42 330.78 -853.19 49.01 -8.18%
EY 2.32 1.24 3.17 0.48 0.30 -0.12 2.04 8.94%
DY 0.57 0.56 0.60 0.56 0.00 0.71 0.00 -
P/NAPS 1.78 1.85 1.64 1.83 1.37 1.45 1.65 5.18%

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