[AJI] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 16.25%
YoY- 5.15%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 121,299 100,604 119,482 115,177 117,844 95,228 115,053 3.58%
PBT 19,779 17,825 15,415 22,614 20,020 14,611 18,965 2.83%
Tax -4,458 -4,108 -3,591 -4,558 -4,488 -3,442 -4,279 2.76%
NP 15,321 13,717 11,824 18,056 15,532 11,169 14,686 2.85%
-
NP to SH 15,321 13,717 11,824 18,056 15,532 11,169 14,686 2.85%
-
Tax Rate 22.54% 23.05% 23.30% 20.16% 22.42% 23.56% 22.56% -
Total Cost 105,978 86,887 107,658 97,121 102,312 84,059 100,367 3.68%
-
Net Worth 465,720 479,096 465,112 453,560 435,320 448,088 437,144 4.30%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 28,575 - - - 28,271 -
Div Payout % - - 241.67% - - - 192.51% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 465,720 479,096 465,112 453,560 435,320 448,088 437,144 4.30%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.63% 13.63% 9.90% 15.68% 13.18% 11.73% 12.76% -
ROE 3.29% 2.86% 2.54% 3.98% 3.57% 2.49% 3.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 199.51 165.47 196.52 189.44 193.83 156.63 189.24 3.58%
EPS 25.20 22.56 19.45 29.70 25.55 18.37 24.16 2.84%
DPS 0.00 0.00 47.00 0.00 0.00 0.00 46.50 -
NAPS 7.66 7.88 7.65 7.46 7.16 7.37 7.19 4.30%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 199.51 165.47 196.52 189.44 193.83 156.63 189.24 3.58%
EPS 25.20 22.56 19.45 29.70 25.55 18.37 24.16 2.84%
DPS 0.00 0.00 47.00 0.00 0.00 0.00 46.50 -
NAPS 7.66 7.88 7.65 7.46 7.16 7.37 7.19 4.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 16.66 17.64 18.00 19.40 21.78 22.10 22.30 -
P/RPS 8.35 10.66 9.16 10.24 11.24 14.11 11.78 -20.48%
P/EPS 66.11 78.19 92.56 65.32 85.26 120.30 92.32 -19.94%
EY 1.51 1.28 1.08 1.53 1.17 0.83 1.08 25.01%
DY 0.00 0.00 2.61 0.00 0.00 0.00 2.09 -
P/NAPS 2.17 2.24 2.35 2.60 3.04 3.00 3.10 -21.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 22/08/19 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 -
Price 15.34 17.46 17.52 18.62 20.40 21.88 22.00 -
P/RPS 7.69 10.55 8.92 9.83 10.52 13.97 11.63 -24.08%
P/EPS 60.87 77.39 90.09 62.70 79.85 119.10 91.08 -23.54%
EY 1.64 1.29 1.11 1.59 1.25 0.84 1.10 30.47%
DY 0.00 0.00 2.68 0.00 0.00 0.00 2.11 -
P/NAPS 2.00 2.22 2.29 2.50 2.85 2.97 3.06 -24.66%

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