[AJI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 386.83%
YoY- 359.61%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 321,233 211,843 96,423 419,917 304,989 198,019 98,715 119.12%
PBT 48,102 31,218 10,421 211,469 50,397 33,258 17,317 97.23%
Tax -6,527 -6,814 -2,539 -24,007 -11,890 -8,289 -4,361 30.74%
NP 41,575 24,404 7,882 187,462 38,507 24,969 12,956 117.09%
-
NP to SH 41,575 24,404 7,882 187,462 38,507 24,969 12,956 117.09%
-
Tax Rate 13.57% 21.83% 24.36% 11.35% 23.59% 24.92% 25.18% -
Total Cost 279,658 187,439 88,541 232,455 266,482 173,050 85,759 119.43%
-
Net Worth 422,553 405,529 482,744 474,840 325,882 313,114 321,018 20.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 422,553 405,529 482,744 474,840 325,882 313,114 321,018 20.04%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.94% 11.52% 8.17% 44.64% 12.63% 12.61% 13.12% -
ROE 9.84% 6.02% 1.63% 39.48% 11.82% 7.97% 4.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 528.35 348.43 158.59 690.66 501.63 325.69 162.36 119.12%
EPS 68.38 40.14 12.96 308.33 63.34 41.07 21.31 117.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.67 7.94 7.81 5.36 5.15 5.28 20.04%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 528.35 348.43 158.59 690.66 501.63 325.69 162.36 119.12%
EPS 68.38 40.14 12.96 308.33 63.34 41.07 21.31 117.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.67 7.94 7.81 5.36 5.15 5.28 20.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 21.10 20.00 24.34 15.90 13.88 13.30 12.52 -
P/RPS 3.99 5.74 15.35 2.30 2.77 4.08 7.71 -35.46%
P/EPS 30.86 49.83 187.75 5.16 21.92 32.39 58.75 -34.82%
EY 3.24 2.01 0.53 19.39 4.56 3.09 1.70 53.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.00 3.07 2.04 2.59 2.58 2.37 18.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 -
Price 22.42 18.60 26.00 20.00 14.50 13.20 14.20 -
P/RPS 4.24 5.34 16.39 2.90 2.89 4.05 8.75 -38.22%
P/EPS 32.79 46.34 200.55 6.49 22.89 32.14 66.64 -37.59%
EY 3.05 2.16 0.50 15.42 4.37 3.11 1.50 60.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.79 3.27 2.56 2.71 2.56 2.69 12.93%

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