[AJI] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 14.61%
YoY- -12.92%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 158,149 141,510 125,366 134,176 110,065 115,071 119,395 20.59%
PBT 3,880 -838 -19,687 12,036 11,640 20,297 7,213 -33.83%
Tax -944 -10 2,269 -1,778 -2,690 -5,091 -1,425 -23.98%
NP 2,936 -848 -17,418 10,258 8,950 15,206 5,788 -36.36%
-
NP to SH 2,936 -848 -17,418 10,258 8,950 15,206 5,788 -36.36%
-
Tax Rate 24.33% - - 14.77% 23.11% 25.08% 19.76% -
Total Cost 155,213 142,358 142,784 123,918 101,115 99,865 113,607 23.10%
-
Net Worth 502,807 499,767 505,847 523,479 513,143 527,735 511,927 -1.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 5,167 - - 23,255 - - -
Div Payout % - 0.00% - - 259.84% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 502,807 499,767 505,847 523,479 513,143 527,735 511,927 -1.19%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.86% -0.60% -13.89% 7.65% 8.13% 13.21% 4.85% -
ROE 0.58% -0.17% -3.44% 1.96% 1.74% 2.88% 1.13% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 260.12 232.75 206.20 220.69 181.03 189.26 196.38 20.58%
EPS 4.83 -1.39 -28.65 16.87 14.72 25.01 9.52 -36.36%
DPS 0.00 8.50 0.00 0.00 38.25 0.00 0.00 -
NAPS 8.27 8.22 8.32 8.61 8.44 8.68 8.42 -1.19%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 260.12 232.75 206.20 220.69 181.03 189.26 196.38 20.58%
EPS 4.83 -1.39 -28.65 16.87 14.72 25.01 9.52 -36.36%
DPS 0.00 8.50 0.00 0.00 38.25 0.00 0.00 -
NAPS 8.27 8.22 8.32 8.61 8.44 8.68 8.42 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 11.54 11.98 14.50 15.40 15.88 15.50 15.88 -
P/RPS 4.44 5.15 7.03 6.98 8.77 8.19 8.09 -32.94%
P/EPS 238.97 -858.93 -50.61 91.28 107.88 61.97 166.81 27.05%
EY 0.42 -0.12 -1.98 1.10 0.93 1.61 0.60 -21.14%
DY 0.00 0.71 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.40 1.46 1.74 1.79 1.88 1.79 1.89 -18.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 26/05/22 28/02/22 24/11/21 17/08/21 24/05/21 -
Price 11.36 11.90 13.70 14.82 15.78 15.60 15.60 -
P/RPS 4.37 5.11 6.64 6.72 8.72 8.24 7.94 -32.81%
P/EPS 235.24 -853.19 -47.82 87.84 107.20 62.37 163.87 27.22%
EY 0.43 -0.12 -2.09 1.14 0.93 1.60 0.61 -20.77%
DY 0.00 0.71 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 1.37 1.45 1.65 1.72 1.87 1.80 1.85 -18.13%

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