[AJI] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 4.7%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 433,741 417,625 419,917 415,229 408,727 403,398 400,201 5.50%
PBT 209,429 204,573 211,469 58,791 57,090 57,585 53,941 146.82%
Tax -22,532 -22,185 -24,007 -13,691 -14,013 -14,139 -13,154 43.11%
NP 186,897 182,388 187,462 45,100 43,077 43,446 40,787 175.62%
-
NP to SH 186,897 182,388 187,462 45,100 43,077 43,446 40,787 175.62%
-
Tax Rate 10.76% 10.84% 11.35% 23.29% 24.55% 24.55% 24.39% -
Total Cost 246,844 235,237 232,455 370,129 365,650 359,952 359,414 -22.13%
-
Net Worth 405,529 482,744 474,840 325,882 313,114 321,018 307,642 20.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 20,519 20,519 20,519 20,519 -
Div Payout % - - - 45.50% 47.63% 47.23% 50.31% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 405,529 482,744 474,840 325,882 313,114 321,018 307,642 20.20%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 43.09% 43.67% 44.64% 10.86% 10.54% 10.77% 10.19% -
ROE 46.09% 37.78% 39.48% 13.84% 13.76% 13.53% 13.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 713.40 686.89 690.66 682.95 672.26 663.49 658.24 5.50%
EPS 307.40 299.99 308.33 74.18 70.85 71.46 67.08 175.63%
DPS 0.00 0.00 0.00 33.75 33.75 33.75 33.75 -
NAPS 6.67 7.94 7.81 5.36 5.15 5.28 5.06 20.20%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 713.40 686.89 690.66 682.95 672.26 663.49 658.24 5.50%
EPS 307.40 299.99 308.33 74.18 70.85 71.46 67.08 175.63%
DPS 0.00 0.00 0.00 33.75 33.75 33.75 33.75 -
NAPS 6.67 7.94 7.81 5.36 5.15 5.28 5.06 20.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 20.00 24.34 15.90 13.88 13.30 12.52 8.98 -
P/RPS 2.80 3.54 2.30 2.03 1.98 1.89 1.36 61.76%
P/EPS 6.51 8.11 5.16 18.71 18.77 17.52 13.39 -38.14%
EY 15.37 12.32 19.39 5.34 5.33 5.71 7.47 61.70%
DY 0.00 0.00 0.00 2.43 2.54 2.70 3.76 -
P/NAPS 3.00 3.07 2.04 2.59 2.58 2.37 1.77 42.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 -
Price 18.60 26.00 20.00 14.50 13.20 14.20 13.28 -
P/RPS 2.61 3.79 2.90 2.12 1.96 2.14 2.02 18.61%
P/EPS 6.05 8.67 6.49 19.55 18.63 19.87 19.80 -54.60%
EY 16.53 11.54 15.42 5.12 5.37 5.03 5.05 120.29%
DY 0.00 0.00 0.00 2.33 2.56 2.38 2.54 -
P/NAPS 2.79 3.27 2.56 2.71 2.56 2.69 2.62 4.27%

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