[AJI] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -0.85%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 417,625 419,917 415,229 408,727 403,398 400,201 371,024 8.21%
PBT 204,573 211,469 58,791 57,090 57,585 53,941 53,736 144.01%
Tax -22,185 -24,007 -13,691 -14,013 -14,139 -13,154 -13,856 36.90%
NP 182,388 187,462 45,100 43,077 43,446 40,787 39,880 175.78%
-
NP to SH 182,388 187,462 45,100 43,077 43,446 40,787 39,880 175.78%
-
Tax Rate 10.84% 11.35% 23.29% 24.55% 24.55% 24.39% 25.79% -
Total Cost 235,237 232,455 370,129 365,650 359,952 359,414 331,144 -20.40%
-
Net Worth 482,744 474,840 325,882 313,114 321,018 307,642 301,563 36.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 20,519 20,519 20,519 20,519 12,159 -
Div Payout % - - 45.50% 47.63% 47.23% 50.31% 30.49% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 482,744 474,840 325,882 313,114 321,018 307,642 301,563 36.88%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 43.67% 44.64% 10.86% 10.54% 10.77% 10.19% 10.75% -
ROE 37.78% 39.48% 13.84% 13.76% 13.53% 13.26% 13.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 686.89 690.66 682.95 672.26 663.49 658.24 610.25 8.21%
EPS 299.99 308.33 74.18 70.85 71.46 67.08 65.59 175.79%
DPS 0.00 0.00 33.75 33.75 33.75 33.75 20.00 -
NAPS 7.94 7.81 5.36 5.15 5.28 5.06 4.96 36.88%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 686.89 690.66 682.95 672.26 663.49 658.24 610.25 8.21%
EPS 299.99 308.33 74.18 70.85 71.46 67.08 65.59 175.79%
DPS 0.00 0.00 33.75 33.75 33.75 33.75 20.00 -
NAPS 7.94 7.81 5.36 5.15 5.28 5.06 4.96 36.88%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 24.34 15.90 13.88 13.30 12.52 8.98 8.85 -
P/RPS 3.54 2.30 2.03 1.98 1.89 1.36 1.45 81.40%
P/EPS 8.11 5.16 18.71 18.77 17.52 13.39 13.49 -28.79%
EY 12.32 19.39 5.34 5.33 5.71 7.47 7.41 40.38%
DY 0.00 0.00 2.43 2.54 2.70 3.76 2.26 -
P/NAPS 3.07 2.04 2.59 2.58 2.37 1.77 1.78 43.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 24/02/16 -
Price 26.00 20.00 14.50 13.20 14.20 13.28 9.15 -
P/RPS 3.79 2.90 2.12 1.96 2.14 2.02 1.50 85.61%
P/EPS 8.67 6.49 19.55 18.63 19.87 19.80 13.95 -27.19%
EY 11.54 15.42 5.12 5.37 5.03 5.05 7.17 37.37%
DY 0.00 0.00 2.33 2.56 2.38 2.54 2.19 -
P/NAPS 3.27 2.56 2.71 2.56 2.69 2.62 1.84 46.77%

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