[AJI] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 96.51%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 114,928 106,970 99,304 98,715 110,240 100,468 93,975 14.34%
PBT 161,072 17,139 15,941 17,317 8,394 15,438 16,436 357.31%
Tax -12,117 -3,601 -3,928 -4,361 -1,801 -3,923 -4,054 107.35%
NP 148,955 13,538 12,013 12,956 6,593 11,515 12,382 424.22%
-
NP to SH 148,955 13,538 12,013 12,956 6,593 11,515 12,382 424.22%
-
Tax Rate 7.52% 21.01% 24.64% 25.18% 21.46% 25.41% 24.67% -
Total Cost -34,027 93,432 87,291 85,759 103,647 88,953 81,593 -
-
Net Worth 474,840 325,882 313,114 321,018 307,642 301,563 290,011 38.87%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - 20,519 - - -
Div Payout % - - - - 311.23% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 474,840 325,882 313,114 321,018 307,642 301,563 290,011 38.87%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 129.61% 12.66% 12.10% 13.12% 5.98% 11.46% 13.18% -
ROE 31.37% 4.15% 3.84% 4.04% 2.14% 3.82% 4.27% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 189.03 175.94 163.33 162.36 181.32 165.25 154.57 14.34%
EPS 245.00 22.27 19.76 21.31 10.84 18.94 20.37 424.15%
DPS 0.00 0.00 0.00 0.00 33.75 0.00 0.00 -
NAPS 7.81 5.36 5.15 5.28 5.06 4.96 4.77 38.87%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 189.03 175.94 163.33 162.36 181.32 165.25 154.57 14.34%
EPS 245.00 22.27 19.76 21.31 10.84 18.94 20.37 424.15%
DPS 0.00 0.00 0.00 0.00 33.75 0.00 0.00 -
NAPS 7.81 5.36 5.15 5.28 5.06 4.96 4.77 38.87%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 15.90 13.88 13.30 12.52 8.98 8.85 6.35 -
P/RPS 8.41 7.89 8.14 7.71 4.95 5.36 4.11 61.10%
P/EPS 6.49 62.33 67.31 58.75 82.81 46.73 31.18 -64.84%
EY 15.41 1.60 1.49 1.70 1.21 2.14 3.21 184.30%
DY 0.00 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 2.04 2.59 2.58 2.37 1.77 1.78 1.33 32.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 24/02/16 25/11/15 -
Price 20.00 14.50 13.20 14.20 13.28 9.15 6.40 -
P/RPS 10.58 8.24 8.08 8.75 7.32 5.54 4.14 86.81%
P/EPS 8.16 65.12 66.81 66.64 122.46 48.31 31.43 -59.26%
EY 12.25 1.54 1.50 1.50 0.82 2.07 3.18 145.53%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 2.56 2.71 2.56 2.69 2.62 1.84 1.34 53.90%

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