[AJI] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 4.5%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 461,689 460,352 456,562 453,107 447,731 443,302 437,515 3.64%
PBT 77,746 72,575 75,633 75,874 72,660 76,210 70,480 6.75%
Tax -17,893 -16,744 -16,715 -16,745 -16,079 -16,767 -11,922 31.05%
NP 59,853 55,831 58,918 59,129 56,581 59,443 58,558 1.46%
-
NP to SH 59,853 55,831 58,918 59,129 56,581 59,443 58,558 1.46%
-
Tax Rate 23.01% 23.07% 22.10% 22.07% 22.13% 22.00% 16.92% -
Total Cost 401,836 404,521 397,644 393,978 391,150 383,859 378,957 3.98%
-
Net Worth 495,511 480,920 465,720 479,096 465,112 453,560 435,320 9.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 28,575 28,575 28,575 28,575 28,271 28,271 -
Div Payout % - 51.18% 48.50% 48.33% 50.50% 47.56% 48.28% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 495,511 480,920 465,720 479,096 465,112 453,560 435,320 9.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.96% 12.13% 12.90% 13.05% 12.64% 13.41% 13.38% -
ROE 12.08% 11.61% 12.65% 12.34% 12.17% 13.11% 13.45% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 759.37 757.17 750.94 745.25 736.41 729.13 719.61 3.64%
EPS 98.44 91.83 96.91 97.25 93.06 97.77 96.31 1.46%
DPS 0.00 47.00 47.00 47.00 47.00 46.50 46.50 -
NAPS 8.15 7.91 7.66 7.88 7.65 7.46 7.16 9.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 759.37 757.17 750.94 745.25 736.41 729.13 719.61 3.64%
EPS 98.44 91.83 96.91 97.25 93.06 97.77 96.31 1.46%
DPS 0.00 47.00 47.00 47.00 47.00 46.50 46.50 -
NAPS 8.15 7.91 7.66 7.88 7.65 7.46 7.16 9.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 13.00 14.48 16.66 17.64 18.00 19.40 21.78 -
P/RPS 1.71 1.91 2.22 2.37 2.44 2.66 3.03 -31.68%
P/EPS 13.21 15.77 17.19 18.14 19.34 19.84 22.61 -30.08%
EY 7.57 6.34 5.82 5.51 5.17 5.04 4.42 43.10%
DY 0.00 3.25 2.82 2.66 2.61 2.40 2.13 -
P/NAPS 1.60 1.83 2.17 2.24 2.35 2.60 3.04 -34.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 26/02/20 27/11/19 22/08/19 23/05/19 26/02/19 28/11/18 -
Price 15.00 15.40 15.34 17.46 17.52 18.62 20.40 -
P/RPS 1.98 2.03 2.04 2.34 2.38 2.55 2.83 -21.17%
P/EPS 15.24 16.77 15.83 17.95 18.83 19.04 21.18 -19.68%
EY 6.56 5.96 6.32 5.57 5.31 5.25 4.72 24.51%
DY 0.00 3.05 3.06 2.69 2.68 2.50 2.28 -
P/NAPS 1.84 1.95 2.00 2.22 2.29 2.50 2.85 -25.28%

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