[AJI] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 7.64%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 93,975 95,518 81,063 84,667 88,460 86,186 87,591 4.79%
PBT 16,436 13,673 8,189 10,772 10,288 11,347 6,390 87.62%
Tax -4,054 -3,376 -2,503 -2,570 -2,668 -3,122 -1,108 137.25%
NP 12,382 10,297 5,686 8,202 7,620 8,225 5,282 76.37%
-
NP to SH 12,382 10,297 5,686 8,202 7,620 8,225 5,282 76.37%
-
Tax Rate 24.67% 24.69% 30.57% 23.86% 25.93% 27.51% 17.34% -
Total Cost 81,593 85,221 75,377 76,465 80,840 77,961 82,309 -0.58%
-
Net Worth 290,011 290,011 279,675 274,811 266,907 270,555 262,043 6.98%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 12,159 - - - 11,247 -
Div Payout % - - 213.86% - - - 212.95% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 290,011 290,011 279,675 274,811 266,907 270,555 262,043 6.98%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.18% 10.78% 7.01% 9.69% 8.61% 9.54% 6.03% -
ROE 4.27% 3.55% 2.03% 2.98% 2.85% 3.04% 2.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 154.57 157.10 133.33 139.26 145.50 141.76 144.07 4.79%
EPS 20.37 16.94 9.35 13.49 12.53 13.53 8.69 76.36%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.50 -
NAPS 4.77 4.77 4.60 4.52 4.39 4.45 4.31 6.98%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 154.57 157.10 133.33 139.26 145.50 141.76 144.07 4.79%
EPS 20.37 16.94 9.35 13.49 12.53 13.53 8.69 76.36%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 18.50 -
NAPS 4.77 4.77 4.60 4.52 4.39 4.45 4.31 6.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.35 6.14 6.30 5.50 6.17 6.07 5.10 -
P/RPS 4.11 3.91 4.73 3.95 4.24 4.28 3.54 10.45%
P/EPS 31.18 36.25 67.36 40.77 49.23 44.87 58.70 -34.38%
EY 3.21 2.76 1.48 2.45 2.03 2.23 1.70 52.71%
DY 0.00 0.00 3.17 0.00 0.00 0.00 3.63 -
P/NAPS 1.33 1.29 1.37 1.22 1.41 1.36 1.18 8.29%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 18/05/15 16/02/15 17/11/14 25/08/14 28/05/14 -
Price 6.40 5.65 6.35 5.70 5.94 6.06 6.10 -
P/RPS 4.14 3.60 4.76 4.09 4.08 4.27 4.23 -1.42%
P/EPS 31.43 33.36 67.90 42.25 47.39 44.80 70.21 -41.45%
EY 3.18 3.00 1.47 2.37 2.11 2.23 1.42 71.08%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.03 -
P/NAPS 1.34 1.18 1.38 1.26 1.35 1.36 1.42 -3.78%

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