[AJI] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -2.3%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 115,642 95,084 120,819 118,967 121,299 100,604 119,482 -2.14%
PBT 18,040 19,807 20,586 19,556 19,779 17,825 15,415 11.02%
Tax -4,277 -4,751 -4,740 -4,587 -4,458 -4,108 -3,591 12.32%
NP 13,763 15,056 15,846 14,969 15,321 13,717 11,824 10.62%
-
NP to SH 13,763 15,056 15,846 14,969 15,321 13,717 11,824 10.62%
-
Tax Rate 23.71% 23.99% 23.03% 23.46% 22.54% 23.05% 23.30% -
Total Cost 101,879 80,028 104,973 103,998 105,978 86,887 107,658 -3.60%
-
Net Worth 494,295 510,711 495,511 480,920 465,720 479,096 465,112 4.12%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 29,973 - - - - - 28,575 3.22%
Div Payout % 217.79% - - - - - 241.67% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 494,295 510,711 495,511 480,920 465,720 479,096 465,112 4.12%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.90% 15.83% 13.12% 12.58% 12.63% 13.63% 9.90% -
ROE 2.78% 2.95% 3.20% 3.11% 3.29% 2.86% 2.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 190.20 156.39 198.72 195.67 199.51 165.47 196.52 -2.14%
EPS 22.64 24.76 26.06 24.62 25.20 22.56 19.45 10.62%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 47.00 3.22%
NAPS 8.13 8.40 8.15 7.91 7.66 7.88 7.65 4.12%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 190.20 156.39 198.72 195.67 199.51 165.47 196.52 -2.14%
EPS 22.64 24.76 26.06 24.62 25.20 22.56 19.45 10.62%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 47.00 3.22%
NAPS 8.13 8.40 8.15 7.91 7.66 7.88 7.65 4.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 16.20 17.00 13.00 14.48 16.66 17.64 18.00 -
P/RPS 8.52 10.87 6.54 7.40 8.35 10.66 9.16 -4.70%
P/EPS 71.56 68.65 49.88 58.81 66.11 78.19 92.56 -15.72%
EY 1.40 1.46 2.00 1.70 1.51 1.28 1.08 18.83%
DY 3.04 0.00 0.00 0.00 0.00 0.00 2.61 10.67%
P/NAPS 1.99 2.02 1.60 1.83 2.17 2.24 2.35 -10.46%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 17/08/20 25/06/20 26/02/20 27/11/19 22/08/19 23/05/19 -
Price 15.18 15.14 15.00 15.40 15.34 17.46 17.52 -
P/RPS 7.98 9.68 7.55 7.87 7.69 10.55 8.92 -7.13%
P/EPS 67.06 61.14 57.55 62.55 60.87 77.39 90.09 -17.82%
EY 1.49 1.64 1.74 1.60 1.64 1.29 1.11 21.62%
DY 3.25 0.00 0.00 0.00 0.00 0.00 2.68 13.67%
P/NAPS 1.87 1.80 1.84 1.95 2.00 2.22 2.29 -12.60%

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