[AJI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 35.32%
YoY- -69.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 328,249 213,072 95,228 436,286 321,233 211,843 96,423 125.79%
PBT 57,245 34,631 14,611 67,067 48,102 31,218 10,421 210.36%
Tax -12,488 -7,930 -3,442 -10,806 -6,527 -6,814 -2,539 188.37%
NP 44,757 26,701 11,169 56,261 41,575 24,404 7,882 217.27%
-
NP to SH 44,757 26,701 11,169 56,261 41,575 24,404 7,882 217.27%
-
Tax Rate 21.82% 22.90% 23.56% 16.11% 13.57% 21.83% 24.36% -
Total Cost 283,492 186,371 84,059 380,025 279,658 187,439 88,541 116.77%
-
Net Worth 453,560 435,320 448,088 437,144 422,553 405,529 482,744 -4.06%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 28,271 - - - -
Div Payout % - - - 50.25% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 453,560 435,320 448,088 437,144 422,553 405,529 482,744 -4.06%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.64% 12.53% 11.73% 12.90% 12.94% 11.52% 8.17% -
ROE 9.87% 6.13% 2.49% 12.87% 9.84% 6.02% 1.63% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 539.89 350.45 156.63 717.59 528.35 348.43 158.59 125.79%
EPS 73.62 43.92 18.37 92.54 68.38 40.14 12.96 217.36%
DPS 0.00 0.00 0.00 46.50 0.00 0.00 0.00 -
NAPS 7.46 7.16 7.37 7.19 6.95 6.67 7.94 -4.06%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 539.89 350.45 156.63 717.59 528.35 348.43 158.59 125.79%
EPS 73.62 43.92 18.37 92.54 68.38 40.14 12.96 217.36%
DPS 0.00 0.00 0.00 46.50 0.00 0.00 0.00 -
NAPS 7.46 7.16 7.37 7.19 6.95 6.67 7.94 -4.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 19.40 21.78 22.10 22.30 21.10 20.00 24.34 -
P/RPS 3.59 6.21 14.11 3.11 3.99 5.74 15.35 -61.93%
P/EPS 26.35 49.59 120.30 24.10 30.86 49.83 187.75 -72.89%
EY 3.79 2.02 0.83 4.15 3.24 2.01 0.53 269.84%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 2.60 3.04 3.00 3.10 3.04 3.00 3.07 -10.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 -
Price 18.62 20.40 21.88 22.00 22.42 18.60 26.00 -
P/RPS 3.45 5.82 13.97 3.07 4.24 5.34 16.39 -64.51%
P/EPS 25.29 46.45 119.10 23.77 32.79 46.34 200.55 -74.75%
EY 3.95 2.15 0.84 4.21 3.05 2.16 0.50 295.16%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.50 2.85 2.97 3.06 3.23 2.79 3.27 -16.34%

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