[AJI] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -156.82%
YoY- -132.4%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 616,978 610,764 603,747 571,195 559,201 511,117 484,678 17.43%
PBT 42,652 32,750 15,861 -13,363 -4,609 3,151 24,286 45.51%
Tax 5,317 7,801 11,631 337 -463 -2,209 -7,290 -
NP 47,969 40,551 27,492 -13,026 -5,072 942 16,996 99.58%
-
NP to SH 47,969 40,551 27,492 -13,026 -5,072 942 16,996 99.58%
-
Tax Rate -12.47% -23.82% -73.33% - - 70.10% 30.02% -
Total Cost 569,009 570,213 576,255 584,221 564,273 510,175 467,682 13.95%
-
Net Worth 545,974 535,639 528,951 505,239 502,807 499,767 505,847 5.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,532 5,532 5,167 5,167 5,167 28,423 23,255 -61.57%
Div Payout % 11.53% 13.64% 18.80% 0.00% 0.00% 3,017.36% 136.83% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 545,974 535,639 528,951 505,239 502,807 499,767 505,847 5.21%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.77% 6.64% 4.55% -2.28% -0.91% 0.18% 3.51% -
ROE 8.79% 7.57% 5.20% -2.58% -1.01% 0.19% 3.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,014.78 1,004.56 993.02 939.48 919.75 840.67 797.18 17.43%
EPS 78.90 66.70 45.22 -21.42 -8.34 1.55 27.95 99.61%
DPS 9.10 9.10 8.50 8.50 8.50 46.75 38.25 -61.57%
NAPS 8.98 8.81 8.70 8.31 8.27 8.22 8.32 5.21%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,014.78 1,004.56 993.02 939.48 919.75 840.67 797.18 17.43%
EPS 78.90 66.70 45.22 -21.42 -8.34 1.55 27.95 99.61%
DPS 9.10 9.10 8.50 8.50 8.50 46.75 38.25 -61.57%
NAPS 8.98 8.81 8.70 8.31 8.27 8.22 8.32 5.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 15.44 14.86 15.98 13.08 11.54 11.98 14.50 -
P/RPS 1.52 1.48 1.61 1.39 1.25 1.43 1.82 -11.30%
P/EPS 19.57 22.28 35.34 -61.05 -138.33 773.22 51.87 -47.75%
EY 5.11 4.49 2.83 -1.64 -0.72 0.13 1.93 91.27%
DY 0.59 0.61 0.53 0.65 0.74 3.90 2.64 -63.13%
P/NAPS 1.72 1.69 1.84 1.57 1.40 1.46 1.74 -0.76%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 24/02/23 29/11/22 24/08/22 26/05/22 -
Price 16.00 16.26 14.28 15.20 11.36 11.90 13.70 -
P/RPS 1.58 1.62 1.44 1.62 1.24 1.42 1.72 -5.49%
P/EPS 20.28 24.38 31.58 -70.95 -136.17 768.06 49.01 -44.44%
EY 4.93 4.10 3.17 -1.41 -0.73 0.13 2.04 79.98%
DY 0.57 0.56 0.60 0.56 0.75 3.93 2.79 -65.27%
P/NAPS 1.78 1.85 1.64 1.83 1.37 1.45 1.65 5.18%

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