[AJI] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -57.72%
YoY- -63.36%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 571,195 559,201 511,117 484,678 478,707 457,529 463,106 14.96%
PBT -13,363 -4,609 3,151 24,286 51,186 55,194 61,594 -
Tax 337 -463 -2,209 -7,290 -10,984 -13,470 -15,057 -
NP -13,026 -5,072 942 16,996 40,202 41,724 46,537 -
-
NP to SH -13,026 -5,072 942 16,996 40,202 41,724 46,537 -
-
Tax Rate - - 70.10% 30.02% 21.46% 24.40% 24.45% -
Total Cost 584,221 564,273 510,175 467,682 438,505 415,805 416,569 25.21%
-
Net Worth 505,239 502,807 499,767 505,847 523,479 513,143 527,735 -2.85%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,167 5,167 28,423 23,255 23,255 23,255 29,973 -68.92%
Div Payout % 0.00% 0.00% 3,017.36% 136.83% 57.85% 55.74% 64.41% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 505,239 502,807 499,767 505,847 523,479 513,143 527,735 -2.85%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -2.28% -0.91% 0.18% 3.51% 8.40% 9.12% 10.05% -
ROE -2.58% -1.01% 0.19% 3.36% 7.68% 8.13% 8.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 939.48 919.75 840.67 797.18 787.36 752.53 761.70 14.96%
EPS -21.42 -8.34 1.55 27.95 66.12 68.63 76.54 -
DPS 8.50 8.50 46.75 38.25 38.25 38.25 49.30 -68.92%
NAPS 8.31 8.27 8.22 8.32 8.61 8.44 8.68 -2.85%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 939.48 919.75 840.67 797.18 787.36 752.53 761.70 14.96%
EPS -21.42 -8.34 1.55 27.95 66.12 68.63 76.54 -
DPS 8.50 8.50 46.75 38.25 38.25 38.25 49.30 -68.92%
NAPS 8.31 8.27 8.22 8.32 8.61 8.44 8.68 -2.85%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 13.08 11.54 11.98 14.50 15.40 15.88 15.50 -
P/RPS 1.39 1.25 1.43 1.82 1.96 2.11 2.03 -22.25%
P/EPS -61.05 -138.33 773.22 51.87 23.29 23.14 20.25 -
EY -1.64 -0.72 0.13 1.93 4.29 4.32 4.94 -
DY 0.65 0.74 3.90 2.64 2.48 2.41 3.18 -65.19%
P/NAPS 1.57 1.40 1.46 1.74 1.79 1.88 1.79 -8.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 24/08/22 26/05/22 28/02/22 24/11/21 17/08/21 -
Price 15.20 11.36 11.90 13.70 14.82 15.78 15.60 -
P/RPS 1.62 1.24 1.42 1.72 1.88 2.10 2.05 -14.48%
P/EPS -70.95 -136.17 768.06 49.01 22.41 22.99 20.38 -
EY -1.41 -0.73 0.13 2.04 4.46 4.35 4.91 -
DY 0.56 0.75 3.93 2.79 2.58 2.42 3.16 -68.35%
P/NAPS 1.83 1.37 1.45 1.65 1.72 1.87 1.80 1.10%

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