[AJI] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 81.09%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 110,240 100,468 93,975 95,518 81,063 84,667 88,460 15.78%
PBT 8,394 15,438 16,436 13,673 8,189 10,772 10,288 -12.67%
Tax -1,801 -3,923 -4,054 -3,376 -2,503 -2,570 -2,668 -23.02%
NP 6,593 11,515 12,382 10,297 5,686 8,202 7,620 -9.19%
-
NP to SH 6,593 11,515 12,382 10,297 5,686 8,202 7,620 -9.19%
-
Tax Rate 21.46% 25.41% 24.67% 24.69% 30.57% 23.86% 25.93% -
Total Cost 103,647 88,953 81,593 85,221 75,377 76,465 80,840 18.00%
-
Net Worth 307,642 301,563 290,011 290,011 279,675 274,811 266,907 9.92%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 20,519 - - - 12,159 - - -
Div Payout % 311.23% - - - 213.86% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 307,642 301,563 290,011 290,011 279,675 274,811 266,907 9.92%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.98% 11.46% 13.18% 10.78% 7.01% 9.69% 8.61% -
ROE 2.14% 3.82% 4.27% 3.55% 2.03% 2.98% 2.85% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 181.32 165.25 154.57 157.10 133.33 139.26 145.50 15.78%
EPS 10.84 18.94 20.37 16.94 9.35 13.49 12.53 -9.19%
DPS 33.75 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.06 4.96 4.77 4.77 4.60 4.52 4.39 9.92%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 181.32 165.25 154.57 157.10 133.33 139.26 145.50 15.78%
EPS 10.84 18.94 20.37 16.94 9.35 13.49 12.53 -9.19%
DPS 33.75 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.06 4.96 4.77 4.77 4.60 4.52 4.39 9.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.98 8.85 6.35 6.14 6.30 5.50 6.17 -
P/RPS 4.95 5.36 4.11 3.91 4.73 3.95 4.24 10.86%
P/EPS 82.81 46.73 31.18 36.25 67.36 40.77 49.23 41.39%
EY 1.21 2.14 3.21 2.76 1.48 2.45 2.03 -29.15%
DY 3.76 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 1.77 1.78 1.33 1.29 1.37 1.22 1.41 16.35%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 16/02/15 17/11/14 -
Price 13.28 9.15 6.40 5.65 6.35 5.70 5.94 -
P/RPS 7.32 5.54 4.14 3.60 4.76 4.09 4.08 47.59%
P/EPS 122.46 48.31 31.43 33.36 67.90 42.25 47.39 88.20%
EY 0.82 2.07 3.18 3.00 1.47 2.37 2.11 -46.71%
DY 2.54 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 2.62 1.84 1.34 1.18 1.38 1.26 1.35 55.52%

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