[AJI] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -94.71%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 115,053 109,390 115,420 96,423 114,928 106,970 99,304 10.32%
PBT 18,965 16,884 20,797 10,421 161,072 17,139 15,941 12.28%
Tax -4,279 287 -4,275 -2,539 -12,117 -3,601 -3,928 5.87%
NP 14,686 17,171 16,522 7,882 148,955 13,538 12,013 14.34%
-
NP to SH 14,686 17,171 16,522 7,882 148,955 13,538 12,013 14.34%
-
Tax Rate 22.56% -1.70% 20.56% 24.36% 7.52% 21.01% 24.64% -
Total Cost 100,367 92,219 98,898 88,541 -34,027 93,432 87,291 9.76%
-
Net Worth 437,144 422,553 405,529 482,744 474,840 325,882 313,114 24.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 28,271 - - - - - - -
Div Payout % 192.51% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 437,144 422,553 405,529 482,744 474,840 325,882 313,114 24.94%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.76% 15.70% 14.31% 8.17% 129.61% 12.66% 12.10% -
ROE 3.36% 4.06% 4.07% 1.63% 31.37% 4.15% 3.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 189.24 179.92 189.84 158.59 189.03 175.94 163.33 10.32%
EPS 24.16 28.24 27.17 12.96 245.00 22.27 19.76 14.35%
DPS 46.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 6.95 6.67 7.94 7.81 5.36 5.15 24.94%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 189.24 179.92 189.84 158.59 189.03 175.94 163.33 10.32%
EPS 24.16 28.24 27.17 12.96 245.00 22.27 19.76 14.35%
DPS 46.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.19 6.95 6.67 7.94 7.81 5.36 5.15 24.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 22.30 21.10 20.00 24.34 15.90 13.88 13.30 -
P/RPS 11.78 11.73 10.54 15.35 8.41 7.89 8.14 27.97%
P/EPS 92.32 74.71 73.60 187.75 6.49 62.33 67.31 23.46%
EY 1.08 1.34 1.36 0.53 15.41 1.60 1.49 -19.32%
DY 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.04 3.00 3.07 2.04 2.59 2.58 13.03%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 -
Price 22.00 22.42 18.60 26.00 20.00 14.50 13.20 -
P/RPS 11.63 12.46 9.80 16.39 10.58 8.24 8.08 27.50%
P/EPS 91.08 79.38 68.45 200.55 8.16 65.12 66.81 22.97%
EY 1.10 1.26 1.46 0.50 12.25 1.54 1.50 -18.69%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.23 2.79 3.27 2.56 2.71 2.56 12.64%

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