[AJI] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 3.93%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 117,844 95,228 115,053 109,390 115,420 96,423 114,928 1.68%
PBT 20,020 14,611 18,965 16,884 20,797 10,421 161,072 -75.06%
Tax -4,488 -3,442 -4,279 287 -4,275 -2,539 -12,117 -48.39%
NP 15,532 11,169 14,686 17,171 16,522 7,882 148,955 -77.81%
-
NP to SH 15,532 11,169 14,686 17,171 16,522 7,882 148,955 -77.81%
-
Tax Rate 22.42% 23.56% 22.56% -1.70% 20.56% 24.36% 7.52% -
Total Cost 102,312 84,059 100,367 92,219 98,898 88,541 -34,027 -
-
Net Worth 435,320 448,088 437,144 422,553 405,529 482,744 474,840 -5.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 28,271 - - - - -
Div Payout % - - 192.51% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 435,320 448,088 437,144 422,553 405,529 482,744 474,840 -5.62%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.18% 11.73% 12.76% 15.70% 14.31% 8.17% 129.61% -
ROE 3.57% 2.49% 3.36% 4.06% 4.07% 1.63% 31.37% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 193.83 156.63 189.24 179.92 189.84 158.59 189.03 1.68%
EPS 25.55 18.37 24.16 28.24 27.17 12.96 245.00 -77.81%
DPS 0.00 0.00 46.50 0.00 0.00 0.00 0.00 -
NAPS 7.16 7.37 7.19 6.95 6.67 7.94 7.81 -5.62%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 193.83 156.63 189.24 179.92 189.84 158.59 189.03 1.68%
EPS 25.55 18.37 24.16 28.24 27.17 12.96 245.00 -77.81%
DPS 0.00 0.00 46.50 0.00 0.00 0.00 0.00 -
NAPS 7.16 7.37 7.19 6.95 6.67 7.94 7.81 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 21.78 22.10 22.30 21.10 20.00 24.34 15.90 -
P/RPS 11.24 14.11 11.78 11.73 10.54 15.35 8.41 21.31%
P/EPS 85.26 120.30 92.32 74.71 73.60 187.75 6.49 455.88%
EY 1.17 0.83 1.08 1.34 1.36 0.53 15.41 -82.04%
DY 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.00 3.10 3.04 3.00 3.07 2.04 30.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 -
Price 20.40 21.88 22.00 22.42 18.60 26.00 20.00 -
P/RPS 10.52 13.97 11.63 12.46 9.80 16.39 10.58 -0.37%
P/EPS 79.85 119.10 91.08 79.38 68.45 200.55 8.16 356.86%
EY 1.25 0.84 1.10 1.26 1.46 0.50 12.25 -78.13%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.97 3.06 3.23 2.79 3.27 2.56 7.40%

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