[AJI] QoQ Quarter Result on 30-Jun-2018 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -23.95%
YoY- 41.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 119,482 115,177 117,844 95,228 115,053 109,390 115,420 2.33%
PBT 15,415 22,614 20,020 14,611 18,965 16,884 20,797 -18.11%
Tax -3,591 -4,558 -4,488 -3,442 -4,279 287 -4,275 -10.98%
NP 11,824 18,056 15,532 11,169 14,686 17,171 16,522 -20.00%
-
NP to SH 11,824 18,056 15,532 11,169 14,686 17,171 16,522 -20.00%
-
Tax Rate 23.30% 20.16% 22.42% 23.56% 22.56% -1.70% 20.56% -
Total Cost 107,658 97,121 102,312 84,059 100,367 92,219 98,898 5.82%
-
Net Worth 465,112 453,560 435,320 448,088 437,144 422,553 405,529 9.57%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 28,575 - - - 28,271 - - -
Div Payout % 241.67% - - - 192.51% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 465,112 453,560 435,320 448,088 437,144 422,553 405,529 9.57%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.90% 15.68% 13.18% 11.73% 12.76% 15.70% 14.31% -
ROE 2.54% 3.98% 3.57% 2.49% 3.36% 4.06% 4.07% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 196.52 189.44 193.83 156.63 189.24 179.92 189.84 2.33%
EPS 19.45 29.70 25.55 18.37 24.16 28.24 27.17 -19.99%
DPS 47.00 0.00 0.00 0.00 46.50 0.00 0.00 -
NAPS 7.65 7.46 7.16 7.37 7.19 6.95 6.67 9.57%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 196.52 189.44 193.83 156.63 189.24 179.92 189.84 2.33%
EPS 19.45 29.70 25.55 18.37 24.16 28.24 27.17 -19.99%
DPS 47.00 0.00 0.00 0.00 46.50 0.00 0.00 -
NAPS 7.65 7.46 7.16 7.37 7.19 6.95 6.67 9.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 18.00 19.40 21.78 22.10 22.30 21.10 20.00 -
P/RPS 9.16 10.24 11.24 14.11 11.78 11.73 10.54 -8.93%
P/EPS 92.56 65.32 85.26 120.30 92.32 74.71 73.60 16.52%
EY 1.08 1.53 1.17 0.83 1.08 1.34 1.36 -14.25%
DY 2.61 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 2.35 2.60 3.04 3.00 3.10 3.04 3.00 -15.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 -
Price 17.52 18.62 20.40 21.88 22.00 22.42 18.60 -
P/RPS 8.92 9.83 10.52 13.97 11.63 12.46 9.80 -6.08%
P/EPS 90.09 62.70 79.85 119.10 91.08 79.38 68.45 20.11%
EY 1.11 1.59 1.25 0.84 1.10 1.26 1.46 -16.71%
DY 2.68 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 2.29 2.50 2.85 2.97 3.06 3.23 2.79 -12.34%

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