[AJI] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -7.0%
YoY- 40.39%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 99,304 98,715 110,240 100,468 93,975 95,518 81,063 14.44%
PBT 15,941 17,317 8,394 15,438 16,436 13,673 8,189 55.71%
Tax -3,928 -4,361 -1,801 -3,923 -4,054 -3,376 -2,503 34.93%
NP 12,013 12,956 6,593 11,515 12,382 10,297 5,686 64.42%
-
NP to SH 12,013 12,956 6,593 11,515 12,382 10,297 5,686 64.42%
-
Tax Rate 24.64% 25.18% 21.46% 25.41% 24.67% 24.69% 30.57% -
Total Cost 87,291 85,759 103,647 88,953 81,593 85,221 75,377 10.24%
-
Net Worth 313,114 321,018 307,642 301,563 290,011 290,011 279,675 7.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 20,519 - - - 12,159 -
Div Payout % - - 311.23% - - - 213.86% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 313,114 321,018 307,642 301,563 290,011 290,011 279,675 7.79%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.10% 13.12% 5.98% 11.46% 13.18% 10.78% 7.01% -
ROE 3.84% 4.04% 2.14% 3.82% 4.27% 3.55% 2.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 163.33 162.36 181.32 165.25 154.57 157.10 133.33 14.44%
EPS 19.76 21.31 10.84 18.94 20.37 16.94 9.35 64.45%
DPS 0.00 0.00 33.75 0.00 0.00 0.00 20.00 -
NAPS 5.15 5.28 5.06 4.96 4.77 4.77 4.60 7.79%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 163.33 162.36 181.32 165.25 154.57 157.10 133.33 14.44%
EPS 19.76 21.31 10.84 18.94 20.37 16.94 9.35 64.45%
DPS 0.00 0.00 33.75 0.00 0.00 0.00 20.00 -
NAPS 5.15 5.28 5.06 4.96 4.77 4.77 4.60 7.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 13.30 12.52 8.98 8.85 6.35 6.14 6.30 -
P/RPS 8.14 7.71 4.95 5.36 4.11 3.91 4.73 43.46%
P/EPS 67.31 58.75 82.81 46.73 31.18 36.25 67.36 -0.04%
EY 1.49 1.70 1.21 2.14 3.21 2.76 1.48 0.44%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.17 -
P/NAPS 2.58 2.37 1.77 1.78 1.33 1.29 1.37 52.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 -
Price 13.20 14.20 13.28 9.15 6.40 5.65 6.35 -
P/RPS 8.08 8.75 7.32 5.54 4.14 3.60 4.76 42.16%
P/EPS 66.81 66.64 122.46 48.31 31.43 33.36 67.90 -1.07%
EY 1.50 1.50 0.82 2.07 3.18 3.00 1.47 1.35%
DY 0.00 0.00 2.54 0.00 0.00 0.00 3.15 -
P/NAPS 2.56 2.69 2.62 1.84 1.34 1.18 1.38 50.80%

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