[AJI] QoQ Quarter Result on 30-Sep-2017 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 109.62%
YoY- 37.53%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 95,228 115,053 109,390 115,420 96,423 114,928 106,970 -7.47%
PBT 14,611 18,965 16,884 20,797 10,421 161,072 17,139 -10.11%
Tax -3,442 -4,279 287 -4,275 -2,539 -12,117 -3,601 -2.97%
NP 11,169 14,686 17,171 16,522 7,882 148,955 13,538 -12.06%
-
NP to SH 11,169 14,686 17,171 16,522 7,882 148,955 13,538 -12.06%
-
Tax Rate 23.56% 22.56% -1.70% 20.56% 24.36% 7.52% 21.01% -
Total Cost 84,059 100,367 92,219 98,898 88,541 -34,027 93,432 -6.82%
-
Net Worth 448,088 437,144 422,553 405,529 482,744 474,840 325,882 23.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 28,271 - - - - - -
Div Payout % - 192.51% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 448,088 437,144 422,553 405,529 482,744 474,840 325,882 23.72%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.73% 12.76% 15.70% 14.31% 8.17% 129.61% 12.66% -
ROE 2.49% 3.36% 4.06% 4.07% 1.63% 31.37% 4.15% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.63 189.24 179.92 189.84 158.59 189.03 175.94 -7.47%
EPS 18.37 24.16 28.24 27.17 12.96 245.00 22.27 -12.07%
DPS 0.00 46.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.19 6.95 6.67 7.94 7.81 5.36 23.72%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.63 189.24 179.92 189.84 158.59 189.03 175.94 -7.47%
EPS 18.37 24.16 28.24 27.17 12.96 245.00 22.27 -12.07%
DPS 0.00 46.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.19 6.95 6.67 7.94 7.81 5.36 23.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 22.10 22.30 21.10 20.00 24.34 15.90 13.88 -
P/RPS 14.11 11.78 11.73 10.54 15.35 8.41 7.89 47.48%
P/EPS 120.30 92.32 74.71 73.60 187.75 6.49 62.33 55.20%
EY 0.83 1.08 1.34 1.36 0.53 15.41 1.60 -35.51%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.10 3.04 3.00 3.07 2.04 2.59 10.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 -
Price 21.88 22.00 22.42 18.60 26.00 20.00 14.50 -
P/RPS 13.97 11.63 12.46 9.80 16.39 10.58 8.24 42.32%
P/EPS 119.10 91.08 79.38 68.45 200.55 8.16 65.12 49.71%
EY 0.84 1.10 1.26 1.46 0.50 12.25 1.54 -33.31%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.06 3.23 2.79 3.27 2.56 2.71 6.31%

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