[AJI] QoQ Quarter Result on 31-Mar-2019 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -34.51%
YoY- -19.49%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 118,967 121,299 100,604 119,482 115,177 117,844 95,228 15.94%
PBT 19,556 19,779 17,825 15,415 22,614 20,020 14,611 21.38%
Tax -4,587 -4,458 -4,108 -3,591 -4,558 -4,488 -3,442 21.03%
NP 14,969 15,321 13,717 11,824 18,056 15,532 11,169 21.49%
-
NP to SH 14,969 15,321 13,717 11,824 18,056 15,532 11,169 21.49%
-
Tax Rate 23.46% 22.54% 23.05% 23.30% 20.16% 22.42% 23.56% -
Total Cost 103,998 105,978 86,887 107,658 97,121 102,312 84,059 15.20%
-
Net Worth 480,920 465,720 479,096 465,112 453,560 435,320 448,088 4.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 28,575 - - - -
Div Payout % - - - 241.67% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 480,920 465,720 479,096 465,112 453,560 435,320 448,088 4.81%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.58% 12.63% 13.63% 9.90% 15.68% 13.18% 11.73% -
ROE 3.11% 3.29% 2.86% 2.54% 3.98% 3.57% 2.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 195.67 199.51 165.47 196.52 189.44 193.83 156.63 15.94%
EPS 24.62 25.20 22.56 19.45 29.70 25.55 18.37 21.49%
DPS 0.00 0.00 0.00 47.00 0.00 0.00 0.00 -
NAPS 7.91 7.66 7.88 7.65 7.46 7.16 7.37 4.81%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 195.67 199.51 165.47 196.52 189.44 193.83 156.63 15.94%
EPS 24.62 25.20 22.56 19.45 29.70 25.55 18.37 21.49%
DPS 0.00 0.00 0.00 47.00 0.00 0.00 0.00 -
NAPS 7.91 7.66 7.88 7.65 7.46 7.16 7.37 4.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 14.48 16.66 17.64 18.00 19.40 21.78 22.10 -
P/RPS 7.40 8.35 10.66 9.16 10.24 11.24 14.11 -34.89%
P/EPS 58.81 66.11 78.19 92.56 65.32 85.26 120.30 -37.86%
EY 1.70 1.51 1.28 1.08 1.53 1.17 0.83 61.06%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 1.83 2.17 2.24 2.35 2.60 3.04 3.00 -28.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 22/08/19 23/05/19 26/02/19 28/11/18 23/08/18 -
Price 15.40 15.34 17.46 17.52 18.62 20.40 21.88 -
P/RPS 7.87 7.69 10.55 8.92 9.83 10.52 13.97 -31.71%
P/EPS 62.55 60.87 77.39 90.09 62.70 79.85 119.10 -34.82%
EY 1.60 1.64 1.29 1.11 1.59 1.25 0.84 53.47%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 1.95 2.00 2.22 2.29 2.50 2.85 2.97 -24.40%

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