[AJI] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 1000.27%
YoY- 2159.29%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 109,390 115,420 96,423 114,928 106,970 99,304 98,715 7.06%
PBT 16,884 20,797 10,421 161,072 17,139 15,941 17,317 -1.66%
Tax 287 -4,275 -2,539 -12,117 -3,601 -3,928 -4,361 -
NP 17,171 16,522 7,882 148,955 13,538 12,013 12,956 20.59%
-
NP to SH 17,171 16,522 7,882 148,955 13,538 12,013 12,956 20.59%
-
Tax Rate -1.70% 20.56% 24.36% 7.52% 21.01% 24.64% 25.18% -
Total Cost 92,219 98,898 88,541 -34,027 93,432 87,291 85,759 4.94%
-
Net Worth 422,553 405,529 482,744 474,840 325,882 313,114 321,018 20.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 422,553 405,529 482,744 474,840 325,882 313,114 321,018 20.04%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.70% 14.31% 8.17% 129.61% 12.66% 12.10% 13.12% -
ROE 4.06% 4.07% 1.63% 31.37% 4.15% 3.84% 4.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 179.92 189.84 158.59 189.03 175.94 163.33 162.36 7.06%
EPS 28.24 27.17 12.96 245.00 22.27 19.76 21.31 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.67 7.94 7.81 5.36 5.15 5.28 20.04%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 179.92 189.84 158.59 189.03 175.94 163.33 162.36 7.06%
EPS 28.24 27.17 12.96 245.00 22.27 19.76 21.31 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.67 7.94 7.81 5.36 5.15 5.28 20.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 21.10 20.00 24.34 15.90 13.88 13.30 12.52 -
P/RPS 11.73 10.54 15.35 8.41 7.89 8.14 7.71 32.17%
P/EPS 74.71 73.60 187.75 6.49 62.33 67.31 58.75 17.32%
EY 1.34 1.36 0.53 15.41 1.60 1.49 1.70 -14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.00 3.07 2.04 2.59 2.58 2.37 18.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 -
Price 22.42 18.60 26.00 20.00 14.50 13.20 14.20 -
P/RPS 12.46 9.80 16.39 10.58 8.24 8.08 8.75 26.49%
P/EPS 79.38 68.45 200.55 8.16 65.12 66.81 66.64 12.33%
EY 1.26 1.46 0.50 12.25 1.54 1.50 1.50 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.79 3.27 2.56 2.71 2.56 2.69 12.93%

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