[AJI] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -2.71%
YoY- 319.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 436,286 436,161 433,741 417,625 419,917 415,229 408,727 4.45%
PBT 67,067 209,174 209,429 204,573 211,469 58,791 57,090 11.34%
Tax -10,806 -18,644 -22,532 -22,185 -24,007 -13,691 -14,013 -15.92%
NP 56,261 190,530 186,897 182,388 187,462 45,100 43,077 19.50%
-
NP to SH 56,261 190,530 186,897 182,388 187,462 45,100 43,077 19.50%
-
Tax Rate 16.11% 8.91% 10.76% 10.84% 11.35% 23.29% 24.55% -
Total Cost 380,025 245,631 246,844 235,237 232,455 370,129 365,650 2.60%
-
Net Worth 437,144 422,553 405,529 482,744 474,840 325,882 313,114 24.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 28,271 - - - - 20,519 20,519 23.84%
Div Payout % 50.25% - - - - 45.50% 47.63% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 437,144 422,553 405,529 482,744 474,840 325,882 313,114 24.94%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.90% 43.68% 43.09% 43.67% 44.64% 10.86% 10.54% -
ROE 12.87% 45.09% 46.09% 37.78% 39.48% 13.84% 13.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 717.59 717.38 713.40 686.89 690.66 682.95 672.26 4.45%
EPS 92.54 313.38 307.40 299.99 308.33 74.18 70.85 19.50%
DPS 46.50 0.00 0.00 0.00 0.00 33.75 33.75 23.84%
NAPS 7.19 6.95 6.67 7.94 7.81 5.36 5.15 24.94%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 717.59 717.38 713.40 686.89 690.66 682.95 672.26 4.45%
EPS 92.54 313.38 307.40 299.99 308.33 74.18 70.85 19.50%
DPS 46.50 0.00 0.00 0.00 0.00 33.75 33.75 23.84%
NAPS 7.19 6.95 6.67 7.94 7.81 5.36 5.15 24.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 22.30 21.10 20.00 24.34 15.90 13.88 13.30 -
P/RPS 3.11 2.94 2.80 3.54 2.30 2.03 1.98 35.16%
P/EPS 24.10 6.73 6.51 8.11 5.16 18.71 18.77 18.15%
EY 4.15 14.85 15.37 12.32 19.39 5.34 5.33 -15.37%
DY 2.09 0.00 0.00 0.00 0.00 2.43 2.54 -12.20%
P/NAPS 3.10 3.04 3.00 3.07 2.04 2.59 2.58 13.03%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 -
Price 22.00 22.42 18.60 26.00 20.00 14.50 13.20 -
P/RPS 3.07 3.13 2.61 3.79 2.90 2.12 1.96 34.90%
P/EPS 23.77 7.15 6.05 8.67 6.49 19.55 18.63 17.65%
EY 4.21 13.98 16.53 11.54 15.42 5.12 5.37 -14.98%
DY 2.11 0.00 0.00 0.00 0.00 2.33 2.56 -12.10%
P/NAPS 3.06 3.23 2.79 3.27 2.56 2.71 2.56 12.64%

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